Light & Wonder, Inc. (LNWO)
Services-Computer Integrated Systems Design · Technology · $7.2B
Intrinsic Value (Consensus)
$54.80
Current Price
$91.60
Margin of Safety
-40.2%
40.2% Above Intrinsic Value
Value: $55
Price: $92
Valuation Model Estimates
Current Price: $91.60
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%.
Health Score
C
56
Profitability
25/25
Strength
17/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Strong profitability — ROE of 36% (above 20% is excellent)
High free cash flow yield (8.2%) — generating lots of cash relative to price
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
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance