/
DCF Valuation
Base-case fair value
$21.81
Intrinsic $29.08 · 25% MOS
Current price: $8.00
Base-case summary
Our base-case DCF for Inspired Entertainment, Inc. (INSE) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 74.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $23M in trailing free cash flow, this produces an intrinsic value of $29.08 per share. A 25% safety margin gives a fair value of $21.81, suggesting the stock is currently 173% undervalued against the $8.00 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
$23M
Cash & equivalents
$42M
Total debt
$352M
Shares outstanding
29M