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

Intrinsic Value

The intrinsic value of one LNW stock under the Base Case scenario is 148.43 USD. Compared to the current market price of 99.5 USD, Light & Wonder Inc is Undervalued by 33%.

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

LNW Intrinsic Value
148.43 USD
Undervaluation 33%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Light & Wonder Inc

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

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 LNW valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Light & Wonder Inc.

Explain Valuation
Compare LNW to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about LNW?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Light & Wonder Inc

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
Light & Wonder Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Light & Wonder Inc

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

LNW Profitability Score
Profitability Due Diligence

Light & Wonder Inc'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

Light & Wonder Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

LNW Solvency Score
Solvency Due Diligence

Light & Wonder Inc'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

Light & Wonder Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LNW Price Targets Summary
Light & Wonder Inc

Wall Street analysts forecast LNW stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for LNW is 112.01 USD with a low forecast of 81.81 USD and a high forecast of 151.2 USD.

Lowest
Price Target
81.81 USD
18% Downside
Average
Price Target
112.01 USD
13% Upside
Highest
Price Target
151.2 USD
52% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Light & Wonder Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for LNW 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

Ownership

LNW Insider Trading
Buy and sell transactions by insiders

LNW News

Other Videos
What is the Intrinsic Value of one LNW stock?

The intrinsic value of one LNW stock under the Base Case scenario is 148.43 USD.

Is LNW stock undervalued or overvalued?

Compared to the current market price of 99.5 USD, Light & Wonder Inc is Undervalued by 33%.

Back to Top