Loading...

Accel Entertainment Inc
NYSE:ACEL

Watchlist Manager
Accel Entertainment Inc Logo
Accel Entertainment Inc
NYSE:ACEL
Watchlist
Price: 8.64 USD -2.59% Market Closed
Updated: Dec 6, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 6, 2022.

Estimated DCF Value of one ACEL stock is 13.03 USD. Compared to the current market price of 8.64 USD, the stock is Undervalued by 34%.

ACEL DCF Value
Base Case
13.03 USD
Undervaluation 34%
DCF Value
Price
Worst Case
Base Case
Best Case
13.03
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 13.03 USD
Accel Entertainment Inc Competitors:
DCF Valuation
BYD
Boyd Gaming Corp
BMRMF
Societe Anonyme des Bains de Mer et du Cercle des Etrangers a Monaco SA
2282
MGM China Holdings Ltd
GMALF
Genting Malaysia Bhd
WYNN
Wynn Resorts Ltd
FLTR
Flutter Entertainment PLC
ENT
Entain PLC
MCRI
Monarch Casino & Resort Inc

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Dec 6, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Accel Entertainment Inc.
Model Settings
Discount Rate
8.94%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
8.94%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 1.1B USD
Equity Value 1.1B USD
/ Shares Outstanding 87.5M
ACEL DCF Value 13.03 USD
Undervalued by 34%

To view the process of calculating the Present Value of Accel Entertainment Inc' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
987M 1.1B
Net Income
81.4M 106M
FCFE
81.4M 106M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one ACEL stock?

Estimated DCF Value of one ACEL stock is 13.03 USD. Compared to the current market price of 8.64 USD, the stock is Undervalued by 34%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Accel Entertainment Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.1B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 13.03 USD per one ACEL share.