As of 2024-12-04, the Intrinsic Value of Scientific Games Corp (SGMS) is
64.10 USD. This SGMS valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 58.07 USD, the upside of Scientific Games Corp is
10.40%.
The range of the Intrinsic Value is 0.90 - 431.24 USD
64.10 USD
Intrinsic Value
SGMS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(35.29) - 202.06 |
(0.50) |
-100.9% |
| DCF (Growth 10y) |
0.90 - 431.24 |
64.10 |
10.4% |
| DCF (EBITDA 5y) |
(20.04) - 38.81 |
0.71 |
-98.8% |
| DCF (EBITDA 10y) |
9.90 - 119.08 |
47.78 |
-17.7% |
| Fair Value |
7.09 - 7.09 |
7.09 |
-87.80% |
| P/E |
1.67 - 67.61 |
27.45 |
-52.7% |
| EV/EBITDA |
(35.62) - 26.26 |
(13.27) |
-122.9% |
| EPV |
15.87 - 96.02 |
55.95 |
-3.7% |
| DDM - Stable |
1.27 - 4.53 |
2.90 |
-95.0% |
| DDM - Multi |
(30.47) - (87.74) |
(45.65) |
-178.6% |
SGMS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,614.21 |
| Beta |
1.85 |
| Outstanding shares (mil) |
96.68 |
| Enterprise Value (mil) |
13,719.21 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.80% |
| Cost of Debt |
9.51% |
| WACC |
9.11% |