The Discounted Cash Flow (DCF) valuation of Intralot Integrated Lottery Systems & Services SA (INLOT.AT) is 0.72 EUR. With the latest stock price at 1.06 EUR, the upside of Intralot Integrated Lottery Systems & Services SA based on DCF is -32.0%.
Based on the latest price of 1.06 EUR and our DCF valuation, Intralot Integrated Lottery Systems & Services SA (INLOT.AT) is a sell. selling INLOT.AT stocks now will result in a potential gain of 32.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.4% | 9.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.44 - 1.23 | 0.72 |
| Upside | -58.0% - 16.5% | -32.0% |