Brightstar Lottery PLC (BRSL)
Services-Miscellaneous Amusement & Recreation
Latest Price
$10.53
TTM P/E
14.23
Normalized P/E
14.23
Div Yield
1.90%
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $0.74
Book value / share: $4.68
Formula: √(22.5 × EPS × BVPS)
Graham Number
$8.83
16% downside
Norm. op. income: $794M (median of 6yr)
Tax rate: 45%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$9.38
11% downside
Base FCF: $691M (median of recent 5yr)
Growth: 10%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$78.28
+643% upside
EPS: $0.74
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$11.10
+5% upside