Light & Wonder Inc
NASDAQ:LNW

Watchlist Manager
Light & Wonder Inc Logo
Light & Wonder Inc
NASDAQ:LNW
Watchlist
Price: 99.5 USD -1.68% Market Closed
Market Cap: 8.1B USD
Section:
 

Relative Value

The Relative Value of one LNW stock under the Base Case scenario is 189.24 USD. Compared to the current market price of 99.5 USD, Light & Wonder Inc is Undervalued by 47%.

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.

LNW Relative Value
Base Case
189.24 USD
Undervaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.6
P/S
P/S
Price to Sales
2.6
vs History
39
vs Industry
23
Median 3Y
2.5
Median 5Y
2.5
Industry
1.4
Forward
2.4
More Details
20.7
P/E
P/E
Price to Earnings
20.7
vs History
42
vs Industry
22
Median 3Y
22.5
Median 5Y
17.5
Industry
20.1
Forward
18.5
More Details
12.2
P/OCF
P/OCF
Price to OCF
12.2
vs History
36
vs Industry
24
Median 3Y
12.4
Median 5Y
11.6
Industry
9.7
More Details
6.8
P/FCFE
P/FCFE
Price to FCFE
6.8
vs History
50
vs Industry
7
Median 3Y
7.3
Median 5Y
7.1
Industry
18.5
More Details
11.4
P/B
P/B
Price to Book Value
11.4
vs History
15
vs Industry
4
Median 3Y
9.7
Median 5Y
6
Industry
2.1
More Details
4
EV/S
EV/S
Enterprise Value to Sales
4
vs History
41
vs Industry
21
Median 3Y
3.6
Median 5Y
3.9
Industry
1.9
Forward
3.8
More Details
5.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.5
vs History
42
vs Industry
30
Median 3Y
5.1
Median 5Y
5.5
Industry
3.8
More Details
15.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.6
vs History
61
vs Industry
34
Median 3Y
15.8
Median 5Y
17.8
Industry
10.6
Forward
8.9
More Details
15.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.6
vs History
68
vs Industry
34
Median 3Y
17.4
Median 5Y
17.8
Industry
16.6
Forward
13.7
More Details
19.1
EV/OCF
EV/OCF
Enterprise Value to OCF
19.1
vs History
53
vs Industry
21
Median 3Y
18.3
Median 5Y
19.9
Industry
11.4
More Details
33.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
33.2
vs History
42
vs Industry
17
Median 3Y
32.5
Median 5Y
32.8
Industry
16.3
More Details
2.1
EV/IC
EV/IC
Enterprise Value to IC
2.1
vs History
38
vs Industry
21
Median 3Y
2.1
Median 5Y
2.1
Industry
1.3
More Details

Multiples Across Competitors

LNW Competitors Multiples
Light & Wonder Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Light & Wonder Inc
NASDAQ:LNW
8.3B USD 2.6 20.7 15.6 15.6
US
Las Vegas Sands Corp
NYSE:LVS
44.1B USD 3.6 28.4 12.7 19.6
IE
Flutter Entertainment PLC
LSE:FLTR
28.6B GBP 1.9 -129.3 19.1 64.2
AU
Aristocrat Leisure Ltd
ASX:ALL
35.5B AUD 5.6 22.7 19.4 19.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
170.4B HKD 3.8 17.7 17.6 17.6
MO
Sands China Ltd
HKEX:1928
167.7B HKD 3.1 23.5 20.7 20.7
US
DraftKings Inc
NASDAQ:DKNG
17.7B USD 3.2 -66.2 -455.3 -58.1
SE
Evolution AB (publ)
STO:EVO
126.3B SEK 5.3 10.3 7.5 8.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.9B USD 1.8 25.5 11 16.1
US
MGM Resorts International
NYSE:MGM
10.2B USD 0.6 153.7 6.2 10.6
US
Scientific Games Corp
F:TJW
8.3B EUR 3 24.3 17.3 17.3
P/E Multiple
Earnings Growth PEG
US
Light & Wonder Inc
NASDAQ:LNW
Average P/E: 36.3
20.7
27%
0.8
US
Las Vegas Sands Corp
NYSE:LVS
28.4
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -129.3
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
22.7
13%
1.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.7
14%
1.3
MO
Sands China Ltd
HKEX:1928
23.5
14%
1.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -66.2 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.3
1%
10.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
25.5
11%
2.3
US
MGM Resorts International
NYSE:MGM
153.7
1%
153.7
US
S
Scientific Games Corp
F:TJW
24.3
35%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Light & Wonder Inc
NASDAQ:LNW
Average EV/EBITDA: 14.7
15.6
15%
1
US
Las Vegas Sands Corp
NYSE:LVS
12.7
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19.1
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
19.4
16%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.6
13%
1.4
MO
Sands China Ltd
HKEX:1928
20.7
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -455.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.5
2%
3.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
11
9%
1.2
US
MGM Resorts International
NYSE:MGM
6.2
26%
0.2
US
S
Scientific Games Corp
F:TJW
17.3
15%
1.2

See Also

Summary
LNW intrinsic value, competitors valuation, and company profile.
DCF Valuation
LNW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
LNW stock valuation using valuation multiples.
Wall Street Estimates
LNW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
LNW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 302,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.