Brightstar Lottery PLC (BRSL)

Services-Miscellaneous Amusement & Recreation

Latest Price

$9.65

TTM P/E

Normalized P/E

TTM Div Yield

37.51%

Fwd Div Yield

9.53%

Book Value

4.68

P/B Ratio

2.06

Valuation metrics

EPS: $0.74

Book value / share: $4.68

Formula: √(22.5 × EPS × BVPS)

Graham Number

$8.83

7% 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

1% 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

+724% upside

EPS: $0.74

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$11.10

+17% upside