Last Update 26 Jun 26
Fair value Increased 3.39%TLC: Licence Extension And Earnings Assumptions Will Shape A Balanced Outlook
Analysts have adjusted their valuation for Lottery, with the fair value estimate moving from A$5.63 to A$5.82 as updated assumptions on discount rate, revenue growth, profit margin, and future P/E filter through their models.
What’s in the News for Lottery
- The Lottery Corporation held an Analyst/Investor Day, giving the market an opportunity to hear updated views and assumptions that feed into valuation work on the stock. (Source: Key Developments)
- The Lottery Corporation reached agreement with the Victorian State Government on a 40 year extension of its Public Lottery Licence, taking the term to 30 June 2068 and maintaining its role as the exclusive provider of commercial public lotteries in Victoria. (Source: Key Developments)
- The company will pay an upfront premium of A$1,145 million for the Victorian Public Lottery Licence Extension, with the payment described as reflecting valuation and return parameters in line with its prior long term lottery licence acquisitions and implying a high single digit EBITDA multiple. (Source: Key Developments)
- The Victorian Licence Extension is described as providing long term certainty over a major jurisdiction, aligning the licence term more closely with other state based licences and removing major lottery licence renewal timing for 24 years, to 2050. (Source: Key Developments)
- The extension includes updated terms for Victorian lottery retailers, such as a 10 year extension of retailer agreements and a refresh of hardware and operating systems, which are described as supporting responsible play and providing a more digitally enabled experience. (Source: Key Developments)
Valuation Changes for Lottery
- Fair Value: The updated estimate has moved from A$5.63 to A$5.82, representing a small upward adjustment in the assessed valuation for Lottery.
- Discount Rate: The assumption has risen slightly from 8.53% to 8.70%, indicating a modest change in the required return applied in the model.
- Revenue Growth: The forecast has edged lower from 5.32% to 5.25%, reflecting a small reduction in the expected top line growth rates used in the analysis.
- Net Profit Margin: The assumption has fallen from 10.66% to 9.85%, signalling a more cautious view on future profitability levels.
- Future P/E: The valuation multiple has increased from 34.25x to 38.23x, implying a higher earnings multiple being used for Lottery in the updated model.
Key Takeaways
- Accelerating digital transformation and targeted technology investments are driving margin expansion, operational efficiency, and deeper customer engagement across channels.
- Ongoing product innovation and regulatory engagement are supporting revenue growth, market share protection, and resilience against evolving consumer and competitive dynamics.
- Lottery faces significant risks from digital disruption, shifting demographics, heightened regulation, rising competition, and the financial burden of ongoing modernization efforts.
Catalysts
About Lottery- Engages in provision of gaming and entertainment services in Australia.
- Accelerating digital adoption remains a major catalyst for future margin expansion and earnings growth, highlighted by digital lottery sales rising from 23% to 42% over the last six years and targeted investments in customer experience, onboarding, retail upgrades, and personalization set to support further digital penetration and higher margin contribution.
- Ongoing product innovation, including regular game changes and price increases (such as those planned for Saturday Lotto and Powerball), demonstrates proven capability to drive incremental revenue growth and positively influence price retention, positioning the business to benefit from evolving consumer entertainment preferences for affordable, accessible gaming.
- Investment in technology infrastructure, digital transformation, and new lottery terminals is poised to enhance operational efficiency, scalability, and customer conversion, which should deliver ongoing cost efficiencies and support higher net margins over the multi-year investment cycle.
- Expansion of targeted CRM campaigns and conversion of nonregistered to registered customers (with a registered customer CAGR of 4% over five years), especially among younger demographics, is likely to drive increased player engagement, frequency, and long-term revenue growth as these cohorts become more valuable over time.
- Strategic focus on proactive regulatory engagement, responsible gaming initiatives, and differentiated offerings (such as omnichannel experiences and charity raffles) is helping to expand Lottery's addressable market and protect market share, supporting long-term topline stability even amidst rising regulatory scrutiny and competitive threats.
Lottery Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?
- Analysts are assuming Lottery's revenue will grow by 5.3% annually over the next 3 years.
- Analysts assume that profit margins will increase from 9.6% today to 9.8% in 3 years time.
- Analysts expect earnings to reach A$434.9 million (and earnings per share of A$0.2) by about June 2029, up from A$363.1 million today. The analysts are largely in agreement about this estimate.
- In order for the above numbers to justify the price target of the analysts, the company would need to trade at a PE ratio of 38.2x on those 2029 earnings, up from 34.1x today. This future PE is greater than the current PE for the AU Hospitality industry at 24.3x.
- Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 8.7%, as per the Simply Wall St company report.
Risks
What could happen that would invalidate this narrative?- Heavy reliance on a shrinking retail network for ticket sales, particularly among older (baby boomer) demographics, leaves Lottery vulnerable to digital disruption and long-term revenue decline if digital transformation fails to capture sufficient younger cohorts or if retail participation structurally weakens.
- Shifting consumer preferences and demographic trends-specifically, churn among younger, Gen Y/Z cohorts and their lower average lifetime value and higher response to economic pressures-present a risk to Lottery's ability to replace aging customer bases, potentially leading to declining revenues over the long term.
- Heightened regulatory scrutiny and the potential for increased taxes or restrictions on gambling activities, both domestically and globally (as evidenced by new taxes in the Northern Territory and international moves against ticket reselling/courier services), could increase compliance costs or limit market opportunities, directly impacting margins and net earnings.
- Increased competition from alternative online gambling, newer real-money games, and emerging forms of entertainment (like esports betting and skill-based gaming) could further fragment consumer attention and erode Lottery's market share, leading to downward pressure on revenues and long-term earnings.
- Elevated and sustained capital expenditures on digital transformation and retail modernization may pressure free cash flow and margins, especially if these investments fail to achieve sufficient returns or if cost discipline weakens, potentially leading to lower net profit and reduced shareholder returns over time.
Valuation
How have all the factors above been brought together to estimate a fair value?
- The analysts have a consensus price target of A$5.82 for Lottery based on their expectations of its future earnings growth, profit margins and other risk factors.
- However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of A$6.5, and the most bearish reporting a price target of just A$5.0.
- In order for you to agree with the analysts, you'd need to believe that by 2029, revenues will be A$4.4 billion, earnings will come to A$434.9 million, and it would be trading on a PE ratio of 38.2x, assuming you use a discount rate of 8.7%.
- Given the current share price of A$5.57, the analyst price target of A$5.82 is 4.3% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on Lottery?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.