The Discounted Cash Flow (DCF) valuation of Intralot Integrated Lottery Systems & Services SA (INLOT.AT) is 0.78 EUR. With the latest stock price at 1.10 EUR, the upside of Intralot Integrated Lottery Systems & Services SA based on DCF is -28.6%.
Based on the latest price of 1.10 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 28.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.7% | 9.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.46 - 1.49 | 0.78 |
| Upside | -58.3% - 35.3% | -28.6% |