As of 2024-12-14, the Intrinsic Value of International Game Technology PLC (IGT) is
31.83 USD. This IGT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.70 USD, the upside of International Game Technology PLC is
70.20%.
The range of the Intrinsic Value is 21.40 - 48.91 USD
31.83 USD
Intrinsic Value
IGT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.40 - 48.91 |
31.83 |
70.2% |
| DCF (Growth 10y) |
24.78 - 51.57 |
34.97 |
87.0% |
| DCF (EBITDA 5y) |
14.16 - 35.93 |
21.90 |
17.1% |
| DCF (EBITDA 10y) |
19.12 - 40.71 |
26.93 |
44.0% |
| Fair Value |
3.07 - 3.07 |
3.07 |
-83.59% |
| P/E |
8.05 - 16.94 |
13.41 |
-28.3% |
| EV/EBITDA |
9.14 - 59.56 |
25.98 |
38.9% |
| EPV |
42.50 - 61.09 |
51.80 |
177.0% |
| DDM - Stable |
4.22 - 8.58 |
6.40 |
-65.8% |
| DDM - Multi |
16.88 - 25.09 |
20.07 |
7.3% |
IGT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,777.40 |
| Beta |
0.84 |
| Outstanding shares (mil) |
202.00 |
| Enterprise Value (mil) |
8,933.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.31% |
| Cost of Debt |
5.19% |
| WACC |
6.07% |