Intralot Integrated Lottery Systems and Services Valuation

Q: What is the Fair Price of 0KA1 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

0KA1 (€1.12) is trading above our estimate of [[fair value]] (€0.72)

Is 0KA1 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0KA1 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0KA1 (€1.12) is trading above our estimate of fair value (€0.72)

Significantly Below Fair Value: 0KA1 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0KA1?

Key metric: As 0KA1 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0KA1. This is calculated by dividing 0KA1's market cap by their current earnings.
What is 0KA1's PE Ratio?
PE Ratio	112.2x
Earnings	€6.62m
Market Cap	€743.04m

0KA1 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	3.1x
Enterprise Value/EBITDA	10.7x
PEG Ratio	1.5x

Price to Earnings Ratio vs Peers

How does 0KA1's PE Ratio compare to its peers?

The above table shows the PE ratio for 0KA1 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	26.6x
RNK Rank Group	33.2x	33.3%	UK£408.5m
PTEC Playtech	23.9x	18.5%	UK£2.2b
NXQ Nexteq	5.3x	-96.2%	UK£43.7m
YNGA Young's Brewery	44x	28.7%	UK£522.3m
0KA1 Intralot Integrated Lottery Systems and Services	112.2x	73.7%	€743.0m

Price-To-Earnings vs Peers: 0KA1 is expensive based on its Price-To-Earnings Ratio (112.2x) compared to the peer average (25.2x).

Price to Earnings Ratio vs Industry

How does 0KA1's PE Ratio compare vs other companies in the GB Hospitality Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap
TAST Tasty	0.4x	-75.9%	US$2.38m

No more companies available in this PE range

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 0KA1 is expensive based on its Price-To-Earnings Ratio (112.2x) compared to the UK Hospitality industry average (21.8x).

Price to Earnings Ratio vs Fair Ratio

What is 0KA1's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0KA1 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	112.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 0KA1's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.