Is EVRI undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of Everi Holdings Inc (EVRI) is 17.83 USD. This EVRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.59 USD, the upside of Everi Holdings Inc is 31.20%. This means that EVRI is undervalued by 31.20%.
The range of the Intrinsic Value is 10.90 - 33.08 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.90 - 33.08 | 17.83 | 31.2% |
| DCF (Growth 10y) | 14.15 - 39.58 | 22.12 | 62.8% |
| DCF (EBITDA 5y) | 18.08 - 28.80 | 23.64 | 73.9% |
| DCF (EBITDA 10y) | 20.14 - 36.20 | 27.67 | 103.6% |
| Fair Value | 0.75 - 0.75 | 0.75 | -94.45% |
| P/E | 1.91 - 13.61 | 7.92 | -41.7% |
| EV/EBITDA | 14.89 - 25.99 | 19.88 | 46.3% |
| EPV | 43.89 - 82.21 | 63.05 | 363.9% |
| DDM - Stable | 1.32 - 2.77 | 2.04 | -85.0% |
| DDM - Multi | 9.99 - 16.65 | 12.51 | -7.9% |
| Market Cap (mil) | 1,174.72 |
| Beta | -0.22 |
| Outstanding shares (mil) | 86.44 |
| Enterprise Value (mil) | 1,915.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.46% |
| Cost of Debt | 10.95% |
| WACC | 8.15% |