SGMS
Scientific Games Corp
Price:  
58.07 
USD
Volume:  
518,451.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SGMS Intrinsic Value

%
Upside

As of 2024-02-29, 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 %.

The range of the Intrinsic Value is 0.90 - 431.24 USD

58.07 USD
Stock Price
64.10 USD
Intrinsic Value
Intrinsic Value Details

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) (26.37) - 37.17 (1,234.50) -123450.0%
DCF (EBITDA 10y) 2.77 - 116.73 38.10 -34.4%
Fair Value 7.09 - 7.09 7.09 -87.80%
P/E 1.87 - 42.79 20.87 -64.1%
EV/EBITDA (35.76) - 24.58 (19.49) -133.6%
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%