Inspired Entertainment
- Home ›
- US ›
- Consumer Services
Inspired Entertainment, Inc., a business-to-business gaming technology company, supplies virtual sports and server based gaming worldwide. The last earnings update was 69 days ago. More info.
Add to Portfolio Compare Print
INSE Share Price and Events
7 Day Returns
1 Year Returns
INSE Shareholder Return
| 7 Day | 30 Day | 90 Day | 1 Year | 3 Year | 5 Year | |
|---|---|---|---|---|---|---|
| Inspired Entertainment (INSE) | -2.5% | -5% | 19.8% | 36.5% | - | - |
| US Hospitality | 1.9% | 3.8% | -0.6% | -3.5% | 46.7% | 25.2% |
| US Market | 0.6% | 3.8% | 2.8% | 4.1% | 37.3% | 42.5% |
1 Year Return vs Industry and Market
- INSE outperformed the Hospitality industry which returned -3.5% over the past year.
- INSE outperformed the Market in United States of America which returned 4.1% over the past year.
Value
Value is all about what a company is worth versus what price it is
available for. If you went into a grocery store and all the bananas were on sale
at half price, they could be considered
undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current
share
price of
Inspired Entertainment
to its discounted cash flow analysis.value.The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Below are the data sources, inputs and calculation used to determine the intrinsic value for Inspired Entertainment.
| Data Point | Source | Value |
|---|---|---|
| Valuation Model | 2 Stage Free Cash Flow to Equity | |
| Levered Free Cash Flow | Average of 3 Analyst Estimates (S&P Global) | See below |
| Discount Rate (Cost of Equity) | See below | 10.4% |
| Perpetual Growth Rate | 10-Year US Government Bond Rate | 2.7% |
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.
| Data Point | Calculation/ Source | Result |
|---|---|---|
| Risk-Free Rate | 10-Year US Govt Bond Rate | 2.7% |
| Equity Risk Premium | S&P Global | 6% |
| Hospitality Unlevered Beta | Simply Wall St/ S&P Global | 0.93 |
| Re-levered Beta | = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.928 (1 + (1- 21%) (69.82%)) |
1.295 |
| Levered Beta | Levered Beta limited to 0.8 to 2.0 (practical range for a stable firm) |
1.3 |
| Discount Rate/ Cost of Equity |
= Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (1.295 * 5.96%) |
10.45% |
Discounted Cash Flow Calculation for NasdaqCM:INSE using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for Inspired Entertainment is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
| Levered FCF (USD, Millions) | Source |
Present Value Discounted (@ 10.45%) |
|
|---|---|---|---|
| 2020 | 0.68 | Est @ 89.87% | 0.61 |
| 2021 | 1.11 | Est @ 63.73% | 0.91 |
| 2022 | 1.61 | Est @ 45.43% | 1.19 |
| 2023 | 2.13 | Est @ 32.62% | 1.43 |
| 2024 | 2.64 | Est @ 23.65% | 1.61 |
| 2025 | 3.10 | Est @ 17.38% | 1.71 |
| 2026 | 3.50 | Est @ 12.98% | 1.75 |
| 2027 | 3.85 | Est @ 9.91% | 1.74 |
| 2028 | 4.14 | Est @ 7.75% | 1.69 |
| 2029 | 4.40 | Est @ 6.25% | 1.63 |
| Present value of next 10 years cash flows | $14.26 | ||
| Calculation | Result | |
|---|---|---|
| Terminal Value |
= FCF2029
× (1 + g) ÷ (Discount Rate – g)
= $4.40 × (1 + 2.73%) ÷ (10.45% – 2.73%) |
$58.60 |
| Present Value of Terminal Value |
= Terminal Value ÷ (1 + r)10
= $58.60 ÷ (1 + 10.45%)10 |
$21.69 |
| Calculation | Result | |
|---|---|---|
| Total Equity Value |
= Present value of next 10 years cash flows +
Terminal Value
= $14.26 + $21.69 |
$35.95 |
| Equity Value per Share (USD) |
= Total value / Shares Outstanding
= $35.95 / 22.19 |
$1.62 |
| Calculation | Result | |
|---|---|---|
| Value per share (USD) | From above. | $1.62 |
| Current discount | Discount to share price of
$8.53
= -1 x ($8.53 - $1.62) / $1.62 |
-426.6% |
Learn more about our DCF calculations in Simply Wall St’s analysis model .
- The current share price of Inspired Entertainment is above its future cash flow value.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.The amount the stock market is willing to pay for Inspired Entertainment's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are
Inspired Entertainment's earnings available for a low price, and how does
this compare to other companies in the same industry?
| Data Point | Source | Value |
|---|---|---|
| Earnings Per Share * | Company Filings (2019-03-31) in USD | $-1.23 |
| NasdaqCM:INSE Share Price ** | NasdaqCM (2019-07-17) in USD | $8.53 |
| United States of America Hospitality Industry PE Ratio | Median Figure of 74 Publicly-Listed Hospitality Companies | 22.66x |
| United States of America Market PE Ratio | Median Figure of 3,082 Publicly-Listed Companies | 17.98x |
* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.
** Primary Listing of Inspired Entertainment.
| Calculation | Outcome | |
|---|---|---|
| PE Ratio | = NasdaqCM:INSE Share Price ÷ EPS (both in USD) = 8.53 ÷ -1.23 |
-6.95x |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Inspired Entertainment is loss making, we can't compare its value to the US Hospitality industry average.
- Inspired Entertainment is loss making, we can't compare the value of its earnings to the United States of America market.
Price based on expected Growth
Does
Inspired Entertainment's expected growth come at a high price?
| Data Point | Source | Value |
|---|---|---|
| PE Ratio | See PE Ratio Section | -6.95x |
| Net Income Annual Growth Rate | See Future Growth Section. Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts |
37.3%per year |
| United States of America Hospitality Industry PEG Ratio | Median Figure of 55 Publicly-Listed Hospitality Companies | 1.98x |
| United States of America Market PEG Ratio | Median Figure of 2,122 Publicly-Listed Companies | 1.59x |
*Line of best fit is calculated by linear regression .
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Unable to calculate PEG ratio for Inspired Entertainment, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on
Inspired Entertainment's
assets?
| Data Point | Source | Value |
|---|---|---|
| Book Value per Share | Company Filings (2019-03-31) in USD | $-0.60 |
| NasdaqCM:INSE Share Price * | NasdaqCM (2019-07-17) in USD | $8.53 |
| United States of America Hospitality Industry PB Ratio | Median Figure of 112 Publicly-Listed Hospitality Companies | 2.24x |
| United States of America Market PB Ratio | Median Figure of 5,241 Publicly-Listed Companies | 1.81x |
| Calculation | Outcome | |
|---|---|---|
| PB Ratio | = NasdaqCM:INSE Share Price ÷ Book Value per Share (both in USD) = 8.53 ÷ -0.60 |
-14.32x |
* Primary Listing of Inspired Entertainment.
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Inspired Entertainment has negative assets, we can't compare the value of its assets to the US Hospitality industry average.
Value checks
We assess Inspired Entertainment's value by looking at:- Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
- Is the PE ratio less than the market average, and/ or less than the Hospitality industry average (and greater than 0)? (2 checks)
- Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
- Is the PB ratio less than the Hospitality industry average (and greater than 0)? (1 check) Inspired Entertainment has a total score of 0/6, see the detailed checks below.
Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.
Full details on the Value part of the Simply Wall St company analysis model.
Future Performance
The future performance of a company is measured in the same way as past
performance, by looking at estimated
growth
and how much profit it is expected to make.Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Earnings growth vs Low Risk Savings
- Unable to compare Inspired Entertainment's earnings growth to the low risk savings rate as it is expected to be loss making during the next 1-3 years.
Growth vs Market Checks
- Unable to compare Inspired Entertainment's earnings growth to the United States of America market average as it is expected to be loss making during the next 1-3 years.
- Inspired Entertainment's revenue growth is positive but not above the United States of America market average.
Annual Growth Rates Comparison
| Data Point | Source | Value (per year) |
|---|---|---|
| NasdaqCM:INSE Future Earnings Growth Rate | Line of Best Fit* through Consensus Estimate Earnings of 3 Analysts | 37.3% |
| NasdaqCM:INSE Future Revenue Growth Rate | Line of Best Fit* through Consensus Estimate Revenue of 3 Analysts | 5.4% |
| United States of America Hospitality Industry Earnings Growth Rate | Market Cap Weighted Average | 16.8% |
| United States of America Hospitality Industry Revenue Growth Rate | Market Cap Weighted Average | 7.6% |
| United States of America Market Earnings Growth Rate | Market Cap Weighted Average | 14.1% |
| United States of America Market Revenue Growth Rate | Market Cap Weighted Average | 7.4% |
*Line of best fit is calculated by linear regression .
Industry and Market average data is calculated daily.
Learn more about our growth rate calculations in Simply Wall St’s analysis model.
Analysts growth expectations
| Data Point | Source | Value |
|---|---|---|
| Past Financials | Company Filings (3 months ago) | See Below |
| Future Estimates | Average of up to 3 Analyst Estimates (S&P Global) | See Below |
| Date (Data in USD Millions) | Revenue | Cash Flow | Net Income * | Avg. No. Analysts |
|---|---|---|---|---|
| 2021-12-31 | 149 | -9 | 2 | |
| 2020-12-31 | 140 | -11 | 3 | |
| 2019-12-31 | 127 | 41 | -19 | 3 |
| Date (Data in USD Millions) | Revenue | Cash Flow | Net Income * |
|---|---|---|---|
| 2019-03-31 | 137 | 37 | -26 |
| 2018-12-31 | 141 | 35 | -21 |
| 2018-09-30 | 141 | 34 | -21 |
| 2018-06-30 | 141 | 32 | -18 |
| 2018-03-31 | 136 | 37 | -22 |
| 2017-12-31 | 127 | 27 | -31 |
| 2017-09-30 | 123 | 18 | -49 |
| 2017-06-30 | 117 | 12 | -56 |
| 2017-03-31 | 114 | 1 | -61 |
| 2016-12-31 | 116 | 7 | -67 |
| 2016-09-24 | 120 | 19 | -60 |
| 2016-06-30 | 119 | 25 | -58 |
*GAAP earnings excluding extraordinary items.
Past and Future Earnings per Share
| Data Point | Source | Value |
|---|---|---|
| Past Financials | Company Filings (3 months ago) | See Below |
| Future Estimates | Average of up to 3 Analyst Estimates (S&P Global) | See Below |
All data from Inspired Entertainment Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
| Date (Data in USD Millions) | EPS * | EPS High Estimate | EPS Low Estimate | Avg. No. Analysts |
|---|---|---|---|---|
| 2021-12-31 | -0.39 | -0.37 | -0.42 | 2.00 |
| 2020-12-31 | -0.49 | -0.24 | -0.70 | 3.00 |
| 2019-12-31 | -0.91 | -0.80 | -1.04 | 3.00 |
| Date (Data in USD Millions) | EPS * |
|---|---|
| 2019-03-31 | -1.23 |
| 2018-12-31 | -1.01 |
| 2018-09-30 | -0.99 |
| 2018-06-30 | -0.87 |
| 2018-03-31 | -1.09 |
| 2017-12-31 | -1.52 |
| 2017-09-30 | -2.68 |
| 2017-06-30 | -3.57 |
| 2017-03-31 | -2.99 |
| 2016-12-31 | -5.37 |
| 2016-09-24 | -6.21 |
| 2016-06-30 | -5.90 |
*GAAP earnings excluding extraordinary items.
Performance in 3 years
In the same way as past performance we look at the future estimated return
(profit) compared to the available
funds. We do this looking forward 3 years.
- Unable to establish if Inspired Entertainment will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
Future performance checks
We assess Inspired Entertainment's future performance by looking at:- Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
- Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
- Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
- Is the annual earnings growth rate expected to be above 20%? (1 check)
- Is the annual revenue growth rate expected to be above 20%? (1 check)
- Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Inspired Entertainment has a total score of 0/6, see the detailed checks below.
Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.
Full details on the Future part of the Simply Wall St company analysis model.
Past Performance
How has Inspired Entertainment performed over the past 5 years?
The past performance of a company can be measured by how much
growth
it has experienced and how much profit it makes relative to the funds and assets
it has available.
Past earnings growth
Past Earnings growth analysis
- Inspired Entertainment does not make a profit even though their year on year earnings growth rate was positive over the past 5 years.
- Unable to compare Inspired Entertainment's 1-year earnings growth to the 5-year average as it is not currently profitable.
- Unable to compare Inspired Entertainment's 1-year growth to the US Hospitality industry average as it is not currently profitable.
Earnings and Revenue History
All data from Inspired Entertainment Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
| Date (Data in USD Millions) | Revenue | Net Income * | G+A Expenses | R&D Expenses |
|---|---|---|---|---|
| 2019-03-31 | 136.94 | -25.63 | 60.72 | |
| 2018-12-31 | 140.73 | -21.17 | 62.08 | |
| 2018-09-30 | 141.38 | -20.60 | 64.82 | |
| 2018-06-30 | 140.90 | -17.95 | 66.99 | |
| 2018-03-31 | 136.29 | -22.26 | 67.05 | |
| 2017-12-31 | 126.89 | -30.89 | 65.86 | |
| 2017-09-30 | 122.54 | -49.11 | 60.25 | |
| 2017-06-30 | 116.52 | -55.70 | 58.70 | |
| 2017-03-31 | 113.62 | -60.99 | 57.09 | |
| 2016-12-31 | 116.18 | -67.07 | 57.75 | |
| 2016-09-24 | 119.77 | -59.88 | 59.87 | |
| 2016-06-30 | 118.77 | -57.89 | 59.97 | |
| 2016-03-31 | 122.56 | -57.05 | 60.99 | |
| 2015-12-31 | 125.07 | -58.45 | 62.56 | |
| 2015-09-26 | 127.57 | -59.85 | 64.71 | |
| 2014-09-27 | 146.80 | -67.81 | 66.94 | |
| 2013-09-28 | 130.31 | -32.24 | 97.26 | |
| 2012-09-29 | 145.04 | -30.32 | 35.32 |
*GAAP earnings excluding extraordinary items.
Performance last year
We want to ensure a company is making the most of what it has available. This is
done by comparing the return (profit) to a company's available
funds,
assets
and
capital.
- It is difficult to establish if Inspired Entertainment has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) due to its liabilities exceeding its assets.
- It is difficult to establish if Inspired Entertainment has efficiently used its assets last year compared to the US Hospitality industry average (Return on Assets) as it is loss-making.
- It is difficult to establish if Inspired Entertainment improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
Past performance checks
We assess Inspired Entertainment's performance over the past 5 years by checking for:- Has earnings increased in past 5 years? (1 check)
- Has the earnings growth in the last year exceeded that of the Hospitality industry? (1 check)
- Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
- Is the Return on Equity (ROE) higher than 20%? (1 check)
- Is the Return on Assets (ROA) above industry average? (1 check)
- Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
Inspired Entertainment has a total score of 0/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
Full details on the Past part of the Simply Wall St company analysis model.
Health
How is Inspired Entertainment's financial health and their level of debt?
A company's financial position is much like your own financial position,
it includes everything you own
(assets)
and owe
(liabilities).The boxes below represent the relative size of what makes up Inspired Entertainment's finances.
The net worth of a company is the difference between its assets and liabilities.
- Inspired Entertainment is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
- Inspired Entertainment's long term commitments exceed its cash and other short term assets.
Balance sheet
Assets
Liabilities and shares
- High level of physical assets or inventory.
- Inspired Entertainment has negative shareholder equity (liabilities exceed assets) therefore debt is not covered by short term assets.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t
bad,
however if the debt is too high, or the company can’t afford to pay the interest
on its debts this may have impacts in the future.The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.
If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
All data from Inspired Entertainment Company Filings, last reported 3 months ago.
| Date (Data in USD Millions) | Total Equity | Total Debt | Cash & Short Term Investments |
|---|---|---|---|
| 2019-03-31 | -13.22 | 131.90 | 19.73 |
| 2018-12-31 | -18.39 | 131.45 | 16.84 |
| 2018-09-30 | -12.47 | 131.23 | 23.20 |
| 2018-06-30 | -4.99 | 127.92 | 10.18 |
| 2018-03-31 | -5.24 | 133.70 | 13.42 |
| 2017-12-31 | -10.15 | 123.80 | 10.99 |
| 2017-09-30 | -2.33 | 122.77 | 20.03 |
| 2017-06-30 | -2.08 | 125.69 | 22.70 |
| 2017-03-31 | 7.07 | 117.02 | 13.35 |
| 2016-12-31 | -296.07 | 412.78 | 1.49 |
| 2016-09-24 | -296.07 | 412.41 | 1.49 |
| 2016-06-30 | -285.21 | 413.29 | 0.64 |
| 2016-03-31 | -240.53 | 426.91 | 1.99 |
| 2015-12-31 | -276.84 | 422.52 | 4.06 |
| 2015-09-26 | -276.84 | 422.20 | 4.06 |
| 2014-09-27 | -190.25 | 404.65 | 19.21 |
| 2013-09-28 | -86.01 | 330.21 | 17.24 |
| 2012-09-29 | -48.02 | 300.14 | 35.95 |
- Inspired Entertainment has negative shareholder equity (liabilities exceed assets), this is a more serious situation compared with a high debt level.
- Irrelevant to check if Inspired Entertainment's debt level has increased considering it has negative shareholder equity.
CASH RUNWAY ANALYSIS
For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.
- Inspired Entertainment has sufficient cash runway for more than 3 years based on current free cash flow.
- Inspired Entertainment has sufficient cash runway for more than 3 years if free cash flow continues to reduce at historical rates of -39.7% each year.
Financial health checks
We assess Inspired Entertainment's financial health by checking for:- Are short term assets greater than short term liabilities? (1 check)
- Are short term assets greater than long term liabilities? (1 check)
- Has the debt to equity ratio increased in the past 5 years? (1 check)
- Is the debt to equity ratio over 40%? (1 check)
- Is the debt covered by operating cash flow? (1 check)
- Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check) Inspired Entertainment has a total score of 3/6, see the detailed checks below.
- Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
- Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
Full details on the Health part of the Simply Wall St company analysis model.
Dividends
What is Inspired Entertainment's current dividend yield, its reliability and sustainability?
Dividends are regular cash payments to you from the company, similar to a
bank paying you interest on a savings account.
Annual Dividend Income
If you bought
$2,000 of
Inspired Entertainment
shares you are expected to receive
$0
in your first year as a dividend.
Dividend Amount
- Unable to evaluate Inspired Entertainment's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
- Unable to evaluate Inspired Entertainment's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not
wildly increasing/decreasing each year. This graph shows you the historical rate
to count toward your assessment of the stock.We also check to see if the dividend has increased in the past 10 years.
| Data Point | Source | Value |
|---|---|---|
| Past Annualized Dividend Yield | S&P Global Market Data | See Below |
| Past Dividends per Share | Company Filings/ Annualized Dividend Payments | See Below |
| Future Dividends per Share Estimates | Average of up to 3 Analyst Estimates (S&P Global) | See Below |
| United States of America Hospitality Industry Average Dividend Yield | Market Cap Weighted Average of 47 Stocks | 2.7% |
| United States of America Market Average Dividend Yield | Market Cap Weighted Average of 2017 Stocks | 2.4% |
| United States of America Minimum Threshold Dividend Yield | 10th Percentile | 0.8% |
| United States of America Bottom 25% Dividend Yield | 25th Percentile | 1.4% |
| United States of America Top 25% Dividend Yield | 75th Percentile | 3.7% |
Industry and Market average data is calculated daily.
Note all dividend per share amounts are annualized and not quarterly or other period.
| Date (Data in $) | Dividend per Share (annual) | Avg. No. Analysts |
|---|---|---|
| 2021-12-31 | 0.00 | 1.00 |
| 2020-12-31 | 0.00 | 1.00 |
| 2019-12-31 | 0.00 | 1.00 |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Unable to perform a dividend volatility check as Inspired Entertainment has not reported any payouts.
- Unable to verify if Inspired Entertainment's dividend has been increasing as the company has not reported any payouts.
Income/ dividend checks
We assess Inspired Entertainment's dividend by checking for:- Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
- Is current dividend yield above the bottom 25% of dividend payers? (1 check)
- Is current dividend yield above the top 25% of dividend payers? (1 check)
- Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
- If they have paid a dividend for 10 years has it increased in this time? (1 check)
- How sustainable is the dividend, can Inspired Entertainment afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks) Inspired Entertainment has a total score of 0/6, see the detailed checks below.
Full details on the Dividends part of the Simply Wall St company analysis model.
Management
- Inspired Entertainment has no CEO, or we have no data on them.
Management Team Tenure
Average tenure and age of the Inspired Entertainment management team in years:
- The tenure for the Inspired Entertainment management team is about average.
Management Team
A. Weil
Executive Chairman of the Board
$5M
72
Stewart F. Baker
CFO & Executive VP
$1M
35
2.5 yrs
Dan Silvers
Executive VP & Chief Strategy Officer
$1M
43
2.6 yrs
Brooks Pierce
President & COO
57
1.2 yrs
Tariq Tufail
Chief Technology Officer
Carys Damon
General Counsel
Colleen Kakavetsis
Vice President of Marketing
0.5 yrs
Lorna Evans
Vice President of People & Organisational Development
Steven Rogers
Chief Commercial Officer of Digital Games Division & Senior VP of Digital Games
$525K
44
10.5 yrs
Lee Gregory
Chief Commercial Officer of VLT & ETG
51
2.5 yrs
Board of Directors Tenure
Average tenure and age of the Inspired Entertainment board of directors in years:
- The average tenure for the Inspired Entertainment board of directors is less than 3 years, this suggests a new board.
Board of Directors
Ira Raphaelson
Lead Independent Director
$118K
65
0.5 yrs
A. Weil
Executive Chairman of the Board
$5M
72
2.6 yrs
John Vandemore
Director
$108K
45
2.6 yrs
Steven Saferin
Independent Director
$20K
70
0.9 yrs
Marcus Hoye
Director
$99K
50
2.2 yrs
Desirée Rogers
Independent Director
$20K
59
0.9 yrs
Mike Chambrello
Independent Director
61
0.5 yrs
Who owns this company?
Recent Insider Transactions
| Announced | Type | Name | Entity | Role | Start | End | Shares | Max Price ($) | Value ($) | |
|---|---|---|---|---|---|---|---|---|---|---|
| 12. Feb 19 | Sell | Vitruvian Partners LLP | Company | 08. Feb 19 | 08. Feb 19 | -500,000 | $6.70 | $-3,350,200 | ||
Management checks
We assess Inspired Entertainment's management by checking for:- Is the CEO's compensation unreasonable compared to market cap? (1 check)
- Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
- Is the average tenure of the management team less than 2 years? (1 check)
- Is the average tenure of the board of directors team less than 3 years? (1 check) Inspired Entertainment has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.
Note: We use the top 6 management executives and board members in our calculations.
Note 2: Insider trading include any internal stakeholders and these transactions .
Full details on the Management part of the Simply Wall St company analysis model.
News
Simply Wall St News
Calculating The Fair Value Of Inspired Entertainment, Inc. (NASDAQ:INSE)
A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today's dollars: 10-year free cash flow (FCF) forecast 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 Levered FCF ($, Millions) $10.68 $6.12 $8.15 $10.10 $11.87 $13.43 $14.77 $15.93 $16.93 $17.81 Growth Rate Estimate Source Analyst x1 Analyst x1 Est @ 33.02% Est @ 23.93% Est @ 17.57% Est @ 13.12% Est @ 10% Est @ 7.82% Est @ 6.29% Est @ 5.22% Present Value ($, Millions) Discounted @ 10.74% $9.65 $4.99 $6.00 $6.71 $7.13 $7.28 $7.23 $7.04 $6.76 $6.42 Present Value of 10-year Cash Flow (PVCF)= $69.22m "Est" = FCF growth rate estimated by Simply Wall St The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. … Terminal Value (TV) = FCF2029 × (1 + g) ÷ (r – g) = US$18m × (1 + 2.7%) ÷ (10.7% – 2.7%) = US$229m Present Value of Terminal Value (PVTV) = TV / (1 + r)10 = $US$229m ÷ ( 1 + 10.7%)10 = $82.41m The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is $151.63m. … NasdaqCM:INSE Intrinsic value, May 24th 2019 The assumptions Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows.
Simply Wall St - – Full articleIf You Had Bought Inspired Entertainment (NASDAQ:INSE) Shares A Year Ago You'd Have Made 76%
Note that businesses generally develop over the long term, so it the returns over the last year might not reflect a long term trend. … Because Inspired Entertainment is loss-making, we think the market is probably more focussed on revenue and revenue growth, at least for now. … Inspired Entertainment grew its revenue by 11% last year.
Simply Wall St - – Full articleMarket Sentiment Around Loss-Making Inspired Entertainment Inc (NASDAQ:INSE)
Inspired Entertainment, Inc., a games technology company, focuses on the development and sale of software systems and digital terminals worldwide. … The US$129.98m market-cap company’s loss lessens since it announced a -US$49.11m bottom-line in the full financial year, compared to the latest trailing-twelve-month loss of -US$22.26m, as it approaches breakeven? … Check out our latest analysis for Inspired Entertainment
Simply Wall St - – Full articleIs Inspired Entertainment Inc (NASDAQ:INSE) An Industry Laggard Or Leader?
In this article, I’ll take you through the sector growth expectations, and also determine whether Inspired Entertainment is a laggard or leader relative to its consumer discretionary sector peers. … Check out our latest analysis for Inspired Entertainment What’s the catalyst for Inspired Entertainment's sector growth? … If Inspired Entertainment has been on your watchlist for a while, now may be the time to enter into the stock, if you like its growth prospects and are not highly concentrated in the leisure industry.
Simply Wall St - – Full articleInterested In Inspired Entertainment Inc (NASDAQ:INSE)? Here's How It Performed Recently
Assessing Inspired Entertainment Inc's (NASDAQ:INSE) past track record of performance is an insightful exercise for investors. … See our latest analysis for Inspired Entertainment How INSE fared against its long-term earnings performance and its industry I like to use data from the most recent 12 months, which either annualizes the most recent 6-month earnings update, or in some cases, the most recent annual report is already the latest available financial data. … NasdaqCM:INSE Income Statement May 22nd 18 We can further evaluate Inspired Entertainment's loss by looking at what the industry has been experiencing over the past few years.
Simply Wall St - – Full articleInspired Entertainment Inc (NASDAQ:INSE): When Will It Breakeven?
In this article, I will touch on the expectations for INSE’s growth and when analysts expect the company to become profitable. … See our latest analysis for Inspired Entertainment INSE is bordering on breakeven, according to analysts. … Next Steps: This article is not intended to be a comprehensive analysis on INSE, so if you are interested in understanding the company at a deeper level, take a look at INSE’s company page on Simply Wall St.
Simply Wall St - – Full articleWant To Invest In Inspired Entertainment Inc (NASDAQ:INSE)? Here's How It Performed Lately
When Inspired Entertainment Inc (NASDAQ:INSE) released its most recent earnings update (30 September 2017), I compared it against two factor: its historical earnings track record, and the performance of its industry peers on average. … Check out our latest analysis for Inspired Entertainment Were INSE's earnings stronger than its past performances and the industry? … For Inspired Entertainment, the most recent twelve-month earnings -$49.1M, which, relative to last year’s level, has become less negative.
Simply Wall St - – Full articleWhy Inspired Entertainment Inc's (INSE) CEO Pay Matters To You
Check out our latest analysis for Inspired Entertainment What has INSE performance been like? … Recently, INSE produced negative earnings of -$56M. … Typically I would use earnings and market cap to account for variations in performance, however, INSE's negative earnings lower the usefulness of my formula.
Simply Wall St - – Full articleWhat Does Inspired Entertainment Inc's (INSE) Ownership Structure Look Like?
See our latest analysis for INSE NasdaqCM:INSE Ownership Summary Nov 9th 17 Institutional Ownership Institutions account for 32.47% of INSE's outstanding shares, a significant enough holding to move stock prices if they start buying and selling in large quantities, especially when there are relatively small amounts of shares available on the market to trade. … INSE insiders are also influential stakeholders with 9.62% ownership in the company. … NasdaqCM:INSE Insider Trading Nov 9th 17 Private Equity Ownership With an ownership of 44.88%, private equity firms are a major stakeholder in INSE and are in a position to play an important role in shaping up corporate strategy with a focus on value creation.
Simply Wall St - – Full articleCompany Info
Description
Inspired Entertainment, Inc., a business-to-business gaming technology company, supplies virtual sports and server based gaming worldwide. It designs, develops, markets, and distributes a portfolio of games through its digital network architecture to betting offices, casinos, gaming hall and bingo operators, and regulated operators of lotteries, as well as government affiliated and licensed operators. The company also offers gaming software and content to regulated betting operators, lotteries, casinos, online operators, and other gaming and lottery operators. In addition, it provides end-to-end digital gaming solutions on its proprietary and secure network, which accommodates a range of devices, including land-based gaming machine terminals, as well as mobile devices, such as smartphones and tablets, and online computer applications. The company operates approximately 33,000 digital terminals; and supplies its virtual sports products in approximately 35,000 retail channels and approximately 300 Websites. Inspired Entertainment, Inc. was founded in 2002 and is based in New York, New York.
Details
| Name: | Inspired Entertainment, Inc. |
| INSE | |
| Exchange: | NasdaqCM |
| Founded: | 2002 |
| $189,314,436 | |
| 22,193,955 | |
| Website: | http://www.inseinc.com |
| Address: |
Inspired Entertainment, Inc. Suite 2223, 250 West 57th Street, New York, New York, 10107, United States |
Listings
| Exchange Symbol | Ticker Symbol | Security | Exchange | Country | Currency | Listed on | |
|---|---|---|---|---|---|---|---|
| NasdaqCM | INSE | New Common Stock | Nasdaq Capital Market | US | USD | 29. Dec 2016 |
Number of employees
Current staff
Industry
| Casinos and Gaming | |
| Consumer Services |
Company Analysis and Financial Data Status
| Area | Date (UTC time) |
|---|---|
| Company Analysis updated: | 2019/07/18 01:19 |
| End of day share price update: | 2019/07/17 00:00 |
| Last estimates confirmation: | 2019/06/13 |
| Last earnings filing: | 2019/05/10 |
| Last earnings reported: | 2019/03/31 |
| Last annual earnings reported: | 2018/09/30 |
All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.
