/
DCF Valuation
Base-case fair value
$5.06
Intrinsic $6.75 · 25% MOS
Current price: $1.64
Base-case summary
Our base-case DCF for Galaxy Gaming, Inc. (GLXZ) projects 10 years of free cash flow growth at 7.0% for years 1–5 and 3.5% for years 6–10, anchored to 7.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $9M in trailing free cash flow, this produces an intrinsic value of $6.75 per share. A 25% safety margin gives a fair value of $5.06, suggesting the stock is currently 209% undervalued against the $1.64 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$9M
Cash & equivalents
$5M
Total debt
$39M
Shares outstanding
26M