Scientific Games Corp
F:TJW
Intrinsic Value
The intrinsic value of one TJW stock under the Base Case scenario is 139.19 EUR. Compared to the current market price of 76 EUR, Scientific Games Corp is Undervalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Scientific Games Corp
Fundamental Analysis
Scientific Games’ heavy reliance on government contracts for its lottery business exposes it to policy shifts and regulatory uncertainties; any adverse legislative changes could lead to revenue shortfalls and complicate future negotiations for new or renewed contracts.
Scientific Games holds a leading position in global lottery solutions and instant-ticket technology, giving it strong negotiating leverage and consistent revenue streams from long-term contracts with major jurisdictions.

Revenue & Expenses Breakdown
Scientific Games Corp
Balance Sheet Decomposition
Scientific Games Corp
Current Assets | 1.2B |
Cash & Short-Term Investments | 134m |
Receivables | 674m |
Other Current Assets | 376m |
Non-Current Assets | 4.3B |
PP&E | 333m |
Intangibles | 3.5B |
Other Non-Current Assets | 424m |
Free Cash Flow Analysis
Scientific Games Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Scientific Games Corp
Revenue
|
3.2B
USD
|
Cost of Revenue
|
-924m
USD
|
Gross Profit
|
2.3B
USD
|
Operating Expenses
|
-1.5B
USD
|
Operating Income
|
780m
USD
|
Other Expenses
|
-444m
USD
|
Net Income
|
336m
USD
|
TJW Profitability Score
Profitability Due Diligence
Scientific Games Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Scientific Games Corp's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
TJW Solvency Score
Solvency Due Diligence
Scientific Games Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Score
Scientific Games Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TJW Price Targets Summary
Scientific Games Corp
Dividends
Current shareholder yield for TJW 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 TJW stock under the Base Case scenario is 139.19 EUR.
Compared to the current market price of 76 EUR, Scientific Games Corp is Undervalued by 45%.