
Aristocrat Leisure Ltd
ASX:ALL

Intrinsic Value
The intrinsic value of one
ALL
stock under the Base Case scenario is
49.13
AUD.
Compared to the current market price of 67.45 AUD,
Aristocrat Leisure Ltd
is
Overvalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Aristocrat Leisure Ltd
Fundamental Analysis

A significant portion of Aristocrat’s revenue still relies on its highly cyclical land-based slot machine sales, making the company vulnerable to economic downturns and unpredictable shifts in casino visitation trends.
Aristocrat’s core slot machine business maintains a leading market position, bolstered by a strong pipeline of innovative cabinets and games, driving repeat business and sustaining premium pricing.

Revenue & Expenses Breakdown
Aristocrat Leisure Ltd
Balance Sheet Decomposition
Aristocrat Leisure Ltd
Current Assets | 2.4B |
Cash & Short-Term Investments | 952.1m |
Receivables | 1.2B |
Other Current Assets | 284.8m |
Non-Current Assets | 7.9B |
Long-Term Investments | 116.4m |
PP&E | 771.6m |
Intangibles | 5.3B |
Other Non-Current Assets | 1.6B |
Free Cash Flow Analysis
Aristocrat Leisure Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Aristocrat Leisure Ltd
Revenue
|
6.6B
AUD
|
Cost of Revenue
|
-2.7B
AUD
|
Gross Profit
|
3.9B
AUD
|
Operating Expenses
|
-1.9B
AUD
|
Operating Income
|
1.9B
AUD
|
Other Expenses
|
-639.1m
AUD
|
Net Income
|
1.3B
AUD
|
ALL Profitability Score
Profitability Due Diligence
Aristocrat Leisure Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
Aristocrat Leisure Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
ALL Solvency Score
Solvency Due Diligence
Aristocrat Leisure Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Aristocrat Leisure Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ALL Price Targets Summary
Aristocrat Leisure Ltd
According to Wall Street analysts, the average 1-year price target for
ALL
is 80.05 AUD
with a low forecast of 67.67 AUD and a high forecast of 89.25 AUD.
Dividends
Current shareholder yield for ALL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ALL
stock under the Base Case scenario is
49.13
AUD.
Compared to the current market price of 67.45 AUD,
Aristocrat Leisure Ltd
is
Overvalued by 27%.