Scientific Games Corp
F:TJW
Intrinsic Value
The intrinsic value of one TJW stock under the Base Case scenario is 149.91 EUR. Compared to the current market price of 73.5 EUR, Scientific Games Corp is Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Scientific Games Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Scientific Games Corp
Balance Sheet Decomposition
Scientific Games Corp
Current Assets | 1.2B |
Cash & Short-Term Investments | 196m |
Receivables | 628m |
Other Current Assets | 359m |
Non-Current Assets | 4.2B |
PP&E | 330m |
Intangibles | 3.5B |
Other Non-Current Assets | 403m |
Free Cash Flow Analysis
Scientific Games Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Scientific Games Corp
Revenue
|
3.2B
USD
|
Cost of Revenue
|
-931m
USD
|
Gross Profit
|
2.3B
USD
|
Operating Expenses
|
-1.5B
USD
|
Operating Income
|
762m
USD
|
Other Expenses
|
-426m
USD
|
Net Income
|
336m
USD
|
TJW Profitability Score
Profitability Due Diligence
Scientific Games Corp's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
Scientific Games Corp's profitability score is 59/100. 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 149.91 EUR.
Compared to the current market price of 73.5 EUR, Scientific Games Corp is Undervalued by 51%.