← Scroll for more →
Light & Wonder, Inc. (LNW)
Services-Computer Integrated Systems Design
Latest Price
$86.22
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $3.26
Book value / share: $3.18
Formula: √(22.5 × EPS × BVPS)
Graham Number
$15.28
82% downside
Base FCF: $416M (median of recent 5yr)
Growth: 16%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$148.69
+72% upside
EPS: $3.26
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$48.90
43% downside