Accel Entertainment, Inc. (ACEL)
Gambling, Resorts & Casinos · Consumer Cyclical · $1.1B
Intrinsic Value (Consensus)
$14.48
Current Price
$13.20
Margin of Safety
+9.7%
9.7% Below Intrinsic Value
Value: $14
Price: $13
Valuation Model Estimates
Current Price: $13.20
DCF (Discounted Cash Flow)
$33.61
Graham Number
$6.49
Earnings Power Value
$5.83
Relative Value (P/E)
$12.00
Dividend Discount Model
Not applicable
—
Consensus Value
$14.48
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.60
- EPS (Forward)
- $0.72
- Book Value
- $3.12
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 19.1%
- Debt/Equity
- 225%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.02
Data last updated: 2026-06-12
Source: Yahoo Finance