International Game Technology PLC
NYSE:IGT

Watchlist Manager
International Game Technology PLC Logo
International Game Technology PLC
NYSE:IGT
Watchlist
Price: 16.24 USD -1.34% Market Closed
Market Cap: 3.3B USD

Relative Value

The Relative Value of one IGT stock under the Base Case scenario is 32.01 USD. Compared to the current market price of 16.24 USD, International Game Technology PLC is Undervalued by 49%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

IGT Relative Value
Base Case
32.01 USD
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
45
Median 3Y
1.1
Median 5Y
1.1
Industry
1.4
Forward
1.3
vs History
66
vs Industry
50
Median 3Y
20.4
Median 5Y
18
Industry
18.9
Forward
17.6
vs History
79
vs Industry
64
Median 3Y
4.6
Median 5Y
4
Industry
9.4
vs History
38
vs Industry
46
Median 3Y
5.7
Median 5Y
1.5
Industry
17.9
vs History
82
vs Industry
40
Median 3Y
3
Median 5Y
3
Industry
2.1
vs History
23
vs Industry
26
Median 3Y
2.4
Median 5Y
2.5
Industry
1.9
Forward
3
vs History
28
vs Industry
25
Median 3Y
5
Median 5Y
5.4
Industry
3.7
vs History
31
vs Industry
46
Median 3Y
7.1
Median 5Y
7.4
Industry
10.7
Forward
6.8
vs History
58
vs Industry
49
Median 3Y
10.9
Median 5Y
11.2
Industry
16.3
Forward
11.4
vs History
88
vs Industry
52
Median 3Y
10
Median 5Y
10.1
Industry
11.6
vs History
98
vs Industry
48
Median 3Y
14.8
Median 5Y
14.9
Industry
17.2
vs History
80
vs Industry
57
Median 3Y
1
Median 5Y
1
Industry
1.3

Multiples Across Competitors

IGT Competitors Multiples
International Game Technology PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
International Game Technology PLC
NYSE:IGT
3.3B USD 1.3 9.5 8.4 10.8
IE
Flutter Entertainment PLC
LSE:FLTR
31.6B GBP 1.7 -27.3 37 52.3
US
Las Vegas Sands Corp
NYSE:LVS
27.7B USD 2.5 19.1 9.1 14.2
AU
Aristocrat Leisure Ltd
ASX:ALL
40.9B AUD 6.2 31.3 21.7 21.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
137.6B HKD 3.2 15.7 13.2 13.2
US
DraftKings Inc
NASDAQ:DKNG
17.3B USD 3.6 -34.1 -55.3 -29.6
MO
Sands China Ltd
HKEX:1928
132.2B HKD 2.4 16.3 10.1 15.6
SE
Evolution AB (publ)
STO:EVO
155.2B SEK 6.5 11.5 8.7 9.6
ZA
Sun International Ltd
JSE:SUI
10.3B Zac 0 0 0 0
US
Scientific Games Corp
F:TJW
8.7B EUR 2.9 27.8 11.6 17.1
US
PENN Entertainment Inc
SWB:PN1
8.6B EUR 1.4 -29.9 25.8 88.8
P/E Multiple
Earnings Growth PEG
UK
International Game Technology PLC
NYSE:IGT
Average P/E: 18.8
9.5
-12%
N/A
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -27.3 N/A N/A
US
Las Vegas Sands Corp
NYSE:LVS
19.1
18%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
31.3
17%
1.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
15.7
15%
1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -34.1 N/A N/A
MO
Sands China Ltd
HKEX:1928
16.3
21%
0.8
SE
Evolution AB (publ)
STO:EVO
11.5
10%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
11%
N/A
US
S
Scientific Games Corp
F:TJW
27.8
36%
0.8
US
P
PENN Entertainment Inc
SWB:PN1
Negative Multiple: -29.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
International Game Technology PLC
NYSE:IGT
Average EV/EBITDA: 16.2
8.4
10%
0.8
IE
Flutter Entertainment PLC
LSE:FLTR
37
41%
0.9
US
Las Vegas Sands Corp
NYSE:LVS
9.1
12%
0.8
AU
Aristocrat Leisure Ltd
ASX:ALL
21.7
17%
1.3
HK
Galaxy Entertainment Group Ltd
HKEX:27
13.2
24%
0.6
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -55.3 N/A N/A
MO
Sands China Ltd
HKEX:1928
10.1
14%
0.7
SE
Evolution AB (publ)
STO:EVO
8.7
9%
1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
7%
N/A
US
S
Scientific Games Corp
F:TJW
11.6
14%
0.8
US
P
PENN Entertainment Inc
SWB:PN1
25.8
52%
0.5