Everi Holdings Inc
NYSE:EVRI

Watchlist Manager
Everi Holdings Inc Logo
Everi Holdings Inc
NYSE:EVRI
Watchlist
Price: 14.24 USD 0.07% Market Closed
Market Cap: 1.2B USD

Intrinsic Value

The intrinsic value of one EVRI stock under the Base Case scenario is 13.75 USD. Compared to the current market price of 14.24 USD, Everi Holdings Inc is Overvalued by 3%.

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

EVRI Intrinsic Value
13.75 USD
Overvaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Everi Holdings Inc

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

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 EVRI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Everi Holdings Inc.

Explain Valuation
Compare EVRI to

Fundamental Analysis

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

Balance Sheet Decomposition
Everi Holdings Inc

Current Assets 734.1m
Cash & Short-Term Investments 414.3m
Receivables 214.5m
Other Current Assets 105.3m
Non-Current Assets 1.2B
PP&E 182.3m
Intangibles 953.4m
Other Non-Current Assets 52.1m
Current Liabilities 681.5m
Accounts Payable 474.4m
Accrued Liabilities 47m
Other Current Liabilities 160.2m
Non-Current Liabilities 984.4m
Long-Term Debt 950.9m
Other Non-Current Liabilities 33.5m
Efficiency

Free Cash Flow Analysis
Everi Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Everi Holdings Inc

Revenue
749.9m USD
Cost of Revenue
-159.4m USD
Gross Profit
590.4m USD
Operating Expenses
-506m USD
Operating Income
84.4m USD
Other Expenses
-70m USD
Net Income
14.4m USD
Fundamental Scores

EVRI Profitability Score
Profitability Due Diligence

Everi Holdings Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Positive 3Y Average ROIC
53/100
Profitability
Score

Everi Holdings Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

EVRI Solvency Score
Solvency Due Diligence

Everi Holdings Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
High D/E
25/100
Solvency
Score

Everi Holdings Inc's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EVRI Price Targets Summary
Everi Holdings Inc

There are no price targets for EVRI.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Everi Holdings Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for EVRI 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

EVRI Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one EVRI stock?

The intrinsic value of one EVRI stock under the Base Case scenario is 13.75 USD.

Is EVRI stock undervalued or overvalued?

Compared to the current market price of 14.24 USD, Everi Holdings Inc is Overvalued by 3%.

Back to Top