IGT
International Game Technology PLC
Price:  
16.29 
USD
Volume:  
3,560,729.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IGT Intrinsic Value

29.50 %
Upside

What is the intrinsic value of IGT?

As of 2025-07-06, 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

Is IGT undervalued or overvalued?

Based on its market price of 16.29 USD and our intrinsic valuation, International Game Technology PLC (IGT) is undervalued by 29.50%.

16.29 USD
Stock Price
21.10 USD
Intrinsic Value
Intrinsic Value Details

IGT Intrinsic Value - Valuation Summary

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 17.12 - 21.50 20.02 22.9%
EV/EBITDA 13.52 - 46.26 18.93 16.2%
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%

IGT Intrinsic Value - Key Valuation Metrics

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%