IGT
International Game Technology PLC
Price:  
20.29 
USD
Volume:  
946,934.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IGT Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of International Game Technology PLC (IGT) is 35.86 USD. This IGT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.29 USD, the upside of International Game Technology PLC is %.

The range of the Intrinsic Value is 24.94 - 53.51 USD

20.29 USD
Stock Price
35.86 USD
Intrinsic Value
Intrinsic Value Details

IGT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.94 - 53.51 35.86 76.7%
DCF (Growth 10y) 29.20 - 57.91 40.23 98.3%
DCF (EBITDA 5y) 22.10 - 43.90 29.80 46.9%
DCF (EBITDA 10y) 27.16 - 50.10 35.58 75.4%
Fair Value 5.37 - 5.37 5.37 -73.51%
P/E 12.49 - 29.53 20.71 2.1%
EV/EBITDA 11.43 - 59.84 28.48 40.3%
EPV 28.18 - 47.81 38.00 87.3%
DDM - Stable 5.44 - 10.56 8.00 -60.6%
DDM - Multi 11.86 - 18.95 14.67 -27.7%

IGT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,058.00
Beta 1.27
Outstanding shares (mil) 200.00
Enterprise Value (mil) 9,219.00
Market risk premium 4.60%
Cost of Equity 11.99%
Cost of Debt 5.70%
WACC 7.50%