The Discounted Cash Flow (DCF) valuation of Inspired Entertainment Inc (INSE) is 13.53 USD. With the latest stock price at 6.92 USD, the upside of Inspired Entertainment Inc based on DCF is 95.5%.
Based on the latest price of 6.92 USD and our DCF valuation, Inspired Entertainment Inc (INSE) is a buy. buying INSE stocks now will result in a potential gain of 95.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.9% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5.82 - 36.40 | 13.53 |
| Upside | -16.0% - 425.9% | 95.5% |