As of 2024-12-12, the Intrinsic Value of Everi Holdings Inc (EVRI) is 14.23 USD. This EVRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.48 USD, the upside of Everi Holdings Inc is 5.60%.

The range of the Intrinsic Value is 8.51 - 26.50 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	8.51 - 26.50	14.23	5.6%
DCF (Growth 10y)	11.38 - 32.45	18.10	34.3%
DCF (EBITDA 5y)	19.00 - 29.79	24.52	81.9%
DCF (EBITDA 10y)	19.45 - 36.23	27.13	101.2%
Fair Value	0.76 - 0.76	0.76	-94.39%
P/E	2.51 - 14.63	8.32	-38.2%
EV/EBITDA	18.39 - 27.82	22.46	66.6%
EPV	38.27 - 75.84	57.05	323.2%
DDM - Stable	0.96 - 2.15	1.55	-88.5%
DDM - Multi	7.03 - 12.82	9.14	-32.2%