Light & Wonder Inc
NASDAQ:LNW

Watchlist Manager
Light & Wonder Inc Logo
Light & Wonder Inc
NASDAQ:LNW
Watchlist
Price: 93.87 USD 0.5% Market Closed
Market Cap: 7.9B USD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one LNW stock under the Base Case scenario is 187.21 USD. Compared to the current market price of 93.87 USD, Light & Wonder Inc is Undervalued by 50%.

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
187.21 USD
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.5
P/S
P/S
Price to Sales
2.5
vs History
47
vs Industry
23
Median 3Y
2.4
Median 5Y
2.5
Industry
1.4
Forward
2.3
More Details
24
P/E
P/E
Price to Earnings
24
vs History
30
vs Industry
22
Median 3Y
22.5
Median 5Y
13.2
Industry
19.1
Forward
16.6
More Details
12.8
P/OCF
P/OCF
Price to OCF
12.8
vs History
28
vs Industry
24
Median 3Y
12
Median 5Y
9.5
Industry
9.4
More Details
81.8
P/FCFE
P/FCFE
Price to FCFE
81.8
vs History
22
vs Industry
7
Median 3Y
22
Median 5Y
11.6
Industry
18.2
More Details
12.7
P/B
P/B
Price to Book Value
12.7
vs History
1
vs Industry
4
Median 3Y
6.8
Median 5Y
5.4
Industry
2.1
More Details
3.7
EV/S
EV/S
Enterprise Value to Sales
3.7
vs History
63
vs Industry
21
Median 3Y
3.6
Median 5Y
4.1
Industry
1.9
Forward
3.4
More Details
5.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.2
vs History
65
vs Industry
30
Median 3Y
5.1
Median 5Y
5.9
Industry
3.8
More Details
10.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.4
vs History
74
vs Industry
34
Median 3Y
17.8
Median 5Y
18
Industry
10.7
Forward
8.4
More Details
15.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.4
vs History
71
vs Industry
34
Median 3Y
18.1
Median 5Y
18.1
Industry
16.3
Forward
12.3
More Details
18.6
EV/OCF
EV/OCF
Enterprise Value to OCF
18.6
vs History
63
vs Industry
21
Median 3Y
18.2
Median 5Y
20
Industry
11.5
More Details
34.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
34.7
vs History
49
vs Industry
17
Median 3Y
31.1
Median 5Y
34.7
Industry
16.9
More Details
2.3
EV/IC
EV/IC
Enterprise Value to IC
2.3
vs History
17
vs Industry
21
Median 3Y
2.1
Median 5Y
2
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
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Light & Wonder Inc
NASDAQ:LNW
8.1B USD 2.5 24 10.4 15.4
IE
Flutter Entertainment PLC
LSE:FLTR
32.6B GBP 2.3 759.8 18.2 41.1
AU
Aristocrat Leisure Ltd
ASX:ALL
42.9B AUD 6.5 32.9 22.8 22.8
US
Las Vegas Sands Corp
NYSE:LVS
27.8B USD 2.5 21.3 9.4 14.9
US
DraftKings Inc
NASDAQ:DKNG
16.8B USD 3.5 -33.1 -53.7 -28.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
129.5B HKD 3 14.8 9.7 14.1
MO
Sands China Ltd
HKEX:1928
121.1B HKD 2.2 14.9 9.4 14.6
SE
Evolution AB (publ)
STO:EVO
133.9B SEK 5.5 10.1 7.4 8.1
ZA
Sun International Ltd
JSE:SUI
10.1B Zac 0 0 0 0
US
MGM Resorts International
NYSE:MGM
9.2B USD 0.5 12.4 5.4 8.1
US
Scientific Games Corp
F:TJW
8B EUR 2.8 27 11.3 16.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Light & Wonder Inc
NASDAQ:LNW
Average EV/EBITDA: 11.6
10.4
14%
0.7
IE
Flutter Entertainment PLC
LSE:FLTR
18.2
38%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
22.8
17%
1.3
US
Las Vegas Sands Corp
NYSE:LVS
9.4
12%
0.8
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -53.7 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
9.7
14%
0.7
MO
Sands China Ltd
HKEX:1928
9.4
14%
0.7
SE
Evolution AB (publ)
STO:EVO
7.4
8%
0.9
ZA
S
Sun International Ltd
JSE:SUI
Not Available
5%
N/A
US
MGM Resorts International
NYSE:MGM
5.4
23%
0.2
US
S
Scientific Games Corp
F:TJW
11.3
14%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Light & Wonder Inc
NASDAQ:LNW
Average EV/EBIT: 17.3
15.4
17%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
41.1
67%
0.6
AU
Aristocrat Leisure Ltd
ASX:ALL
22.8
11%
2.1
US
Las Vegas Sands Corp
NYSE:LVS
14.9
13%
1.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -28.7 N/A N/A
HK
Galaxy Entertainment Group Ltd
HKEX:27
14.1
14%
1
MO
Sands China Ltd
HKEX:1928
14.6
10%
1.5
SE
Evolution AB (publ)
STO:EVO
8.1
7%
1.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A
US
MGM Resorts International
NYSE:MGM
8.1
6%
1.3
US
S
Scientific Games Corp
F:TJW
16.7
17%
1

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 253,000+ value investors using Alpha Spread
Create a 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.