The Discounted Cash Flow (DCF) valuation of Light & Wonder Inc (LNW) is 111.37 USD. With the latest stock price at 94.38 USD, the upside of Light & Wonder Inc based on DCF is 18.0%.
Based on the latest price of 94.38 USD and our DCF valuation, Light & Wonder Inc (LNW) is a buy. buying LNW stocks now will result in a potential gain of 18.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.2% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 71.76 - 200.44 | 111.37 |
| Upside | -24.0% - 112.4% | 18.0% |