|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.35 USD | +1.40% |
|
+6.51% | -1.76% |
| 01:35am | International Game Technology PLC - Special Call | |
| 07-02 | International Game Technology PLC will Change its Name to Brightstar Lottery PLC | CI |
Company Valuation: Brightstar Lottery
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,470 | 5,889 | 4,520 | 5,495 | 3,565 | 3,522 | - | - |
| Change | - | 69.69% | -23.24% | 21.57% | -35.13% | -1.19% | - | - |
| Enterprise Value (EV) 1 | 10,813 | 11,827 | 9,680 | 10,594 | 8,342 | 5,973 | 7,071 | 6,888 |
| Change | - | 9.37% | -18.15% | 9.44% | -21.26% | -28.39% | 18.37% | -2.59% |
| P/E ratio | -3.86x | 12.4x | 16.8x | 35.6x | 10.3x | 21.4x | 11.6x | 12.4x |
| PBR | 2.22x | 4.62x | 3.16x | 3.86x | 2.16x | 1.86x | 1.51x | 1.44x |
| PEG | - | -0x | -0.4x | -0.8x | 0x | -0.4x | 0.1x | -1.98x |
| Capitalization / Revenue | 1.11x | 1.44x | 1.07x | 1.27x | 1.42x | 1.39x | 1.37x | 1.34x |
| EV / Revenue | 3.47x | 2.89x | 2.29x | 2.46x | 3.32x | 2.35x | 2.75x | 2.62x |
| EV / EBITDA | 9.44x | 7.01x | 5.82x | 5.96x | 7.13x | 5.41x | 5.93x | 5.61x |
| EV / EBIT | -101x | 13.1x | 10.5x | 10.6x | 12.2x | 9.32x | 10.3x | 10.4x |
| EV / FCF | 17.7x | 16x | 16.6x | 16.5x | 9.47x | -8.7x | -6.02x | - |
| FCF Yield | 5.65% | 6.26% | 6.01% | 6.05% | 10.6% | -11.5% | -16.6% | - |
| Dividend per Share 2 | 0.2 | 0.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.84 | 0.8667 |
| Rate of return | 1.18% | 0.69% | 3.53% | 2.92% | 4.53% | 4.61% | 4.84% | 5% |
| EPS 2 | -4.39 | 2.33 | 1.35 | 0.77 | 1.71 | 0.8101 | 1.49 | 1.397 |
| Distribution rate | -4.56% | 8.58% | 59.3% | 104% | 46.8% | 98.8% | 56.4% | 62.1% |
| Net sales 1 | 3,115 | 4,089 | 4,225 | 4,310 | 2,512 | 2,539 | 2,575 | 2,625 |
| EBITDA 1 | 1,146 | 1,686 | 1,664 | 1,779 | 1,170 | 1,104 | 1,192 | 1,227 |
| EBIT 1 | -107.5 | 902 | 922 | 1,001 | 686 | 640.8 | 687.2 | 664.3 |
| Net income 1 | -897.9 | 482 | 275 | 156 | 348 | 174 | 258 | 215 |
| Net Debt 1 | 7,343 | 5,938 | 5,160 | 5,099 | 4,777 | 2,451 | 3,549 | 3,366 |
| Reference price 2 | 16.94 | 28.91 | 22.68 | 27.41 | 17.66 | 17.35 | 17.35 | 17.35 |
| Nbr of stocks (in thousands) | 204,857 | 203,688 | 199,308 | 200,482 | 201,858 | 203,012 | - | - |
| Announcement Date | 02/03/21 | 01/03/22 | 28/02/23 | 12/03/24 | 25/02/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 21.12x | 2.33x | 5.37x | 4.68% | 3.47B | ||
| 60.19x | 3.33x | 17.81x | -.--% | 49.87B | ||
| 26.1x | 6.74x | 16.42x | 1.31% | 27.45B | ||
| 16.53x | 3.03x | 10.49x | 3.03% | 20.89B | ||
| 111.1x | 3.14x | 23.34x | -.--% | 20.14B | ||
| 17.64x | 3.29x | 10.4x | 3.08% | 18.89B | ||
| 12.86x | 6.07x | 9.24x | 4.03% | 16.09B | ||
| 14.36x | 3.15x | 8.88x | 7.3% | 8.34B | ||
| -47.16x | 1.78x | 8.49x | 2.16% | 7.94B | ||
| 32.49x | 3.71x | 18.39x | 3.08% | 7.57B | ||
| Average | 26.52x | 3.66x | 12.88x | 2.87% | 18.07B | |
| Weighted average by Cap. | 38.23x | 3.95x | 14.80x | 1.88% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- BRSL Stock
- Valuation Brightstar Lottery
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition