
Inspired Entertainment Inc
NASDAQ:INSE

Intrinsic Value
The intrinsic value of one
INSE
stock under the Base Case scenario is
14.24
USD.
Compared to the current market price of 8.86 USD,
Inspired Entertainment Inc
is
Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Inspired Entertainment Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Inspired Entertainment Inc
Balance Sheet Decomposition
Inspired Entertainment Inc
Current Assets | 159.9m |
Cash & Short-Term Investments | 29.3m |
Receivables | 66.6m |
Other Current Assets | 64m |
Non-Current Assets | 278.1m |
PP&E | 91.3m |
Intangibles | 95.9m |
Other Non-Current Assets | 90.9m |
Free Cash Flow Analysis
Inspired Entertainment Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Inspired Entertainment Inc
Revenue
|
297.1m
USD
|
Cost of Revenue
|
-92.3m
USD
|
Gross Profit
|
204.8m
USD
|
Operating Expenses
|
-173.1m
USD
|
Operating Income
|
31.7m
USD
|
Other Expenses
|
34.1m
USD
|
Net Income
|
65.8m
USD
|
INSE Profitability Score
Profitability Due Diligence
Inspired Entertainment Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Inspired Entertainment Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
INSE Solvency Score
Solvency Due Diligence
Inspired Entertainment Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Score
Inspired Entertainment Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INSE Price Targets Summary
Inspired Entertainment Inc
According to Wall Street analysts, the average 1-year price target for
INSE
is 15.3 USD
with a low forecast of 11.11 USD and a high forecast of 22.05 USD.
Dividends
Current shareholder yield for INSE 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
INSE
stock under the Base Case scenario is
14.24
USD.
Compared to the current market price of 8.86 USD,
Inspired Entertainment Inc
is
Undervalued by 38%.