Light & Wonder, Inc. (LAWIL)
Services-Computer Integrated Systems Design · Technology · $5.1B
Intrinsic Value (Consensus)
$54.80
Current Price
$65.20
Margin of Safety
-16%
16% Above Intrinsic Value
Value: $55
Price: $65
Valuation Model Estimates
Current Price: $65.20
DCF (Discounted Cash Flow)
$95.63
Graham Number
$26.70
Earnings Power Value
$31.65
Relative Value (P/E)
$65.20
Dividend Discount Model
Not applicable
—
Consensus Value
$54.80
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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)
- $3.26
- EPS (Forward)
- $3.33
- Book Value
- $9.72
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 36.1%
- Debt/Equity
- —
- Revenue Growth
- 4.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance