S

Scientific Games Corp
F:TJW

Watchlist Manager
Scientific Games Corp
F:TJW
Watchlist
Price: 86.5 EUR 2.37%
Market Cap: 8.4B EUR

Intrinsic Value

The intrinsic value of one TJW stock under the Base Case scenario is 128.34 EUR. Compared to the current market price of 86.5 EUR, Scientific Games Corp is Undervalued by 33%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TJW Intrinsic Value
128.34 EUR
Undervaluation 33%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation History
Scientific Games Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about TJW?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TJW valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Scientific Games Corp.

Explain Valuation
Compare TJW to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

The accelerated push to digital gaming has forced significant R&D spending, yet the company’s pace of online product innovation lags top competitors, risking missed opportunities in fast-growing iGaming segments.

Although Scientific Games has recently divested certain assets to streamline operations, the company still carries sizable debt obligations, limiting its financial flexibility and raising the possibility of higher refinancing costs in a more adverse interest-rate environment.

Bull Theses

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.

Its recent divestitures of non-core assets have refocused the firm on higher-margin gaming and lottery segments, improving capital allocation and potentially boosting overall profitability.

The company’s ongoing investments in next-generation slot machine cabinets and digital gaming platforms could give it a competitive edge in both land-based and online gaming markets, supporting steady growth across multiple channels.

Show More Less
How do you feel about TJW?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Scientific Games Corp

Current Assets 1.3B
Cash & Short-Term Investments 236m
Receivables 707m
Other Current Assets 379m
Non-Current Assets 5.2B
PP&E 396m
Intangibles 4.4B
Other Non-Current Assets 404m
Current Liabilities 621m
Accounts Payable 162m
Accrued Liabilities 374m
Other Current Liabilities 85m
Non-Current Liabilities 5.2B
Long-Term Debt 4.9B
Other Non-Current Liabilities 272m
Efficiency

Free Cash Flow Analysis
Scientific Games Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Scientific Games Corp

Revenue
3.2B USD
Cost of Revenue
-878m USD
Gross Profit
2.3B USD
Operating Expenses
-1.5B USD
Operating Income
830m USD
Other Expenses
-431m USD
Net Income
399m USD
Fundamental Scores

TJW Profitability Score
Profitability Due Diligence

Scientific Games Corp's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
ROE is Increasing
Exceptional Gross Margin
ROIC is Increasing
57/100
Profitability
Score

Scientific Games Corp's profitability score is 57/100. 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.

Short-Term Solvency
Long-Term Solvency
Average Altman Z-Score
Positive Net Debt
28/100
Solvency
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

There are no price targets for TJW.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Scientific Games Corp
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one TJW stock?

The intrinsic value of one TJW stock under the Base Case scenario is 128.34 EUR.

Is TJW stock undervalued or overvalued?

Compared to the current market price of 86.5 EUR, Scientific Games Corp is Undervalued by 33%.

Back to Top