
Lottery Corporation Ltd
ASX:TLC

Intrinsic Value
The intrinsic value of one
TLC
stock under the Base Case scenario is
4.77
AUD.
Compared to the current market price of 4.83 AUD,
Lottery Corporation Ltd
is
Overvalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Lottery Corporation Ltd
Fundamental Analysis

The company’s reliance on a single jurisdiction, primarily Australia, exposes it to significant regulatory risk. Any unfavorable changes to lottery regulations, taxation structures, or license renewals could drastically reduce earnings.
Having secured multiple long-term lottery licenses, The Lottery Corporation enjoys a near-monopoly position in key Australian states, providing reliable, recurring revenue and a strong foundation for future growth.

Revenue & Expenses Breakdown
Lottery Corporation Ltd
Balance Sheet Decomposition
Lottery Corporation Ltd
Current Assets | 712.7m |
Cash & Short-Term Investments | 509.5m |
Receivables | 34m |
Other Current Assets | 169.2m |
Non-Current Assets | 3.7B |
Long-Term Investments | 301.1m |
PP&E | 148.2m |
Intangibles | 2.9B |
Other Non-Current Assets | 350.7m |
Free Cash Flow Analysis
Lottery Corporation Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Lottery Corporation Ltd
Revenue
|
3.9B
AUD
|
Operating Expenses
|
-3.2B
AUD
|
Operating Income
|
657.7m
AUD
|
Other Expenses
|
-285.4m
AUD
|
Net Income
|
372.3m
AUD
|
TLC Profitability Score
Profitability Due Diligence
Lottery Corporation Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Lottery Corporation Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
TLC Solvency Score
Solvency Due Diligence
Lottery Corporation Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Score
Lottery Corporation Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TLC Price Targets Summary
Lottery Corporation Ltd
According to Wall Street analysts, the average 1-year price target for
TLC
is 5.58 AUD
with a low forecast of 5.1 AUD and a high forecast of 6.09 AUD.
Dividends
Current shareholder yield for TLC 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
TLC
stock under the Base Case scenario is
4.77
AUD.
Compared to the current market price of 4.83 AUD,
Lottery Corporation Ltd
is
Overvalued by 1%.