Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Inspired Entertainment
INSE
Inspired Entertainment
North American Digital Expansion Will Broaden Markets Despite Risks
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
02 Jun 25
Updated
24 Jul 25
3
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
US$13.33
36.2% undervalued
intrinsic discount
24 Jul
US$8.51
Loading
1Y
0.4%
7D
-5.5%
Author's Valuation
US$13.3
36.2% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
US$13.3
36.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-68m
319m
2014
2017
2020
2023
2025
2026
2028
Revenue US$318.8m
Earnings US$29.5m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
1.86%
Hospitality revenue growth rate
0.43%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.32%
Calculation
US$29.50m
Earnings '28
x
16.96x
PE Ratio '28
=
US$500.37m
Market Cap '28
US$500.37m
Market Cap '28
/
27.95m
No. shares '28
=
US$17.90
Share Price '28
US$17.90
Share Price '28
Discounted to 2025 @ 11.60% p.a.
=
US$12.88
Fair Value '25