Inspired Entertainment, Inc. (INSE)

Services-Prepackaged Software

Latest Price

$3.60

TTM P/E

Normalized P/E

4.96

TTM Div Yield

Fwd Div Yield

Book Value

P/B Ratio

Valuation metrics

Base FCF: $14M (median of recent 5yr)

Growth: 20%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$15.22

+326% upside

71.7% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
Macquarie Group Ltd	3.02M	$24.0M	11.47%	--	2026-06-30
Kanen Wealth Management LLC	2.55M	$20.0M	9.68%	-128.7K	2026-06-30
BlackRock, Inc.	2.32M	$19.0M	8.82%	+257.5K	2026-06-30
Samjo Management, LLC	2.22M	$18.0M	8.44%	+193.9K	2026-06-30
Jupiter Topco LLC	1.34M	$11.0M	5.08%	--	2026-06-30
Brown Advisory Inc	925.6K	$7.0M	3.51%	-40.0K	2026-06-30
CSM Advisors, LLC	686.8K	$5.0M	2.61%	-13.2K	2026-06-30
Potomac Capital Management, Inc.	616.8K	$5.0M	2.34%	+200	2026-06-30
Geode Capital Management, LLC	615.5K	$5.0M	2.34%	+44.2K	2026-06-30
CDC Financial, Inc.	506.0K	$4.0M	1.92%	+53.6K	2026-06-30