Accel Entertainment, Inc. (ACEL)
Gambling, Resorts & Casinos · Consumer Cyclical · $1.1B
Intrinsic Value (Consensus)
$10.54
Current Price
$12.97
Margin of Safety
-18.7%
18.7% Above Intrinsic Value
Value: $11
Price: $13
Valuation Model Estimates
Current Price: $12.97
DCF (Discounted Cash Flow)
$19.10
Graham Number
$6.50
Earnings Power Value
$5.79
Relative Value (P/E)
$10.77
Dividend Discount Model
Not applicable
—
Consensus Value
$10.54
Model Assumptions
Discount Rate
10.3%
Growth Rate
17.9%
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%.
Health Score
C
53
Profitability
22/25
Strength
12/25
Valuation
9/25
Growth
10/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 225% (above 200% is risky)
Strong earnings growth (18% YoY)
Key Financials
- EPS (TTM)
- $0.60
- EPS (Forward)
- $0.71
- 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
- 17.9%
- Dividend Yield
- N/A
- Beta
- 1.01
Similar Stocks (Consumer Cyclical)
ANFAbercrombie & Fitch ...
$437.46+300%
BYDBoyd Gaming Corporat...
$261.67+208.9%
ABGAsbury Automotive Gr...
$464.16+135.5%
BBWIBath & Body Works, I...
$42.33+105.8%
BBWBuild-A-Bear Worksho...
$57.30+77%
Data last updated: 2026-06-21
Source: Yahoo Finance