As of 2025-07-09, the Intrinsic Value of International Game Technology PLC (IGT) is 21.10 USD. This IGT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.29 USD, the upside of International Game Technology PLC is 29.50%.
The range of the Intrinsic Value is 11.49 - 38.63 USD
Based on its market price of 16.29 USD and our intrinsic valuation, International Game Technology PLC (IGT) is undervalued by 29.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.49 - 38.63 | 21.10 | 29.5% |
| DCF (Growth 10y) | 14.52 - 41.80 | 24.22 | 48.7% |
| DCF (EBITDA 5y) | 13.16 - 23.74 | 17.58 | 7.9% |
| DCF (EBITDA 10y) | 16.22 - 28.80 | 21.52 | 32.1% |
| Fair Value | 7.30 - 7.30 | 7.30 | -55.17% |
| P/E | 17.06 - 21.31 | 20.02 | 22.9% |
| EV/EBITDA | 13.52 - 46.55 | 19.05 | 16.9% |
| EPV | 46.94 - 72.27 | 59.60 | 265.9% |
| DDM - Stable | 8.97 - 20.35 | 14.66 | -10.0% |
| DDM - Multi | 10.60 - 18.02 | 13.29 | -18.4% |
| Market Cap (mil) | 3,290.58 |
| Beta | 0.76 |
| Outstanding shares (mil) | 202.00 |
| Enterprise Value (mil) | 8,338.58 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.93% |
| Cost of Debt | 5.05% |
| WACC | 5.54% |