Inspired Entertainment Inc
NASDAQ:INSE

Watchlist Manager
Inspired Entertainment Inc Logo
Inspired Entertainment Inc
NASDAQ:INSE
Watchlist
Price: 9.5 USD 1.06% Market Closed
Market Cap: 255.8m USD

Relative Value

The Relative Value of one INSE stock under the Base Case scenario is hidden USD. Compared to the current market price of 9.5 USD, Inspired Entertainment Inc is hidden .

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.

INSE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
63
Median 3Y
0.8
Median 5Y
0.9
Industry
1.4
Forward
0.8
vs History
38
vs Industry
60
Median 3Y
4.6
Median 5Y
3.9
Industry
20
Forward
99.8
vs History
76
vs Industry
45
Median 3Y
7.2
Median 5Y
7.6
Industry
9.5
vs History
15
vs Industry
3
Median 3Y
-0.6
Median 5Y
-8.7
Industry
18.1
vs History
vs Industry
Median 3Y
-6.5
Median 5Y
-4.4
Industry
2.1
vs History
50
vs Industry
45
Median 3Y
1.8
Median 5Y
1.9
Industry
1.9
Forward
1.9
vs History
46
vs Industry
55
Median 3Y
2.7
Median 5Y
2.7
Industry
3.7
vs History
50
vs Industry
52
Median 3Y
6.9
Median 5Y
7
Industry
10.6
Forward
5.2
vs History
44
vs Industry
35
Median 3Y
14.2
Median 5Y
15.6
Industry
16.4
Forward
14.1
vs History
76
vs Industry
27
Median 3Y
13.7
Median 5Y
14.3
Industry
11.3
vs History
34
vs Industry
3
Median 3Y
15.4
Median 5Y
23.2
Industry
16.4
vs History
85
vs Industry
37
Median 3Y
2
Median 5Y
2.1
Industry
1.3

Multiples Across Competitors

INSE Competitors Multiples
Inspired Entertainment Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Inspired Entertainment Inc
NASDAQ:INSE
255.7m USD 0.8 4.6 7 16.2
US
Las Vegas Sands Corp
NYSE:LVS
40B USD 3.3 25.7 11.7 18.1
IE
Flutter Entertainment PLC
LSE:FLTR
28.3B GBP 1.8 -128 19 63.7
AU
Aristocrat Leisure Ltd
ASX:ALL
35.3B AUD 5.6 21.5 18 18
HK
Galaxy Entertainment Group Ltd
HKEX:27
171.3B HKD 3.8 17.8 17.8 17.8
MO
Sands China Ltd
HKEX:1928
151.8B HKD 2.8 21.2 19 19
US
DraftKings Inc
NASDAQ:DKNG
17.5B USD 3.2 -65.4 -450.3 -57.5
SE
Evolution AB (publ)
STO:EVO
124.5B SEK 5.3 10.3 7.5 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.3B USD 1.7 24.3 10.7 15.6
US
Scientific Games Corp
F:TJW
8.6B EUR 3.1 25.1 17.7 17.7
ZA
Sun International Ltd
JSE:SUI
9.9B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Inspired Entertainment Inc
NASDAQ:INSE
Average P/E: 18.8
4.6
-19%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
25.7
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -128
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.5
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
14%
1.3
MO
Sands China Ltd
HKEX:1928
21.2
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -65.4 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.3
1%
10.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
24.3
12%
2
US
S
Scientific Games Corp
F:TJW
25.1
35%
0.7
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Inspired Entertainment Inc
NASDAQ:INSE
Average EV/EBITDA: 14.3
7
11%
0.6
US
Las Vegas Sands Corp
NYSE:LVS
11.7
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
19
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
18
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
13%
1.4
MO
Sands China Ltd
HKEX:1928
19
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -450.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.5
1%
7.5
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.7
9%
1.2
US
S
Scientific Games Corp
F:TJW
17.7
15%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A