Light & Wonder

Regulatory Hurdles And Digital Disruptors Will Shrink Margins

AnalystLowTarget

Not Invested

Consensus Narrative from 16 Analysts

Published

23 Apr 25

Updated

09 Aug 25

AnalystLowTarget's Fair Value

US$81.00

8.8% overvalued

09 Aug

US$88.12

-13.3%

13.2%

Author's Valuation

US$81.0

8.8% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on30 Apr 25
Fair value Decreased 3.57%

AnalystLowTarget Fair Value

US$81.0

8.8% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

6.72%

Hospitality revenue growth rate

0.44%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.25%

Calculation

US$559.88m

Earnings '28

13.88x

PE Ratio '28

US$7.77b

Market Cap '28

US$7.77b

Market Cap '28

71.10m

No. shares '28

US$109.29

Share Price '28

US$109.29 Share Price '28

Discounted to 2025 @ 10.55% p.a.

US$80.88

Fair Value '25

Regulatory Hurdles And Digital Disruptors Will Shrink Margins

Shared on30 Apr 25Fair value Decreased 3.57%

Shared on30 Apr 25
Fair value Decreased 3.57%