Accel Entertainment, Inc.

NYSE ACEL Stock
Yield per half year: +0.5338%
Dividend yield: 0%
Sector: High Tech

Fair price Accel Entertainment, Inc.

Current price
11.3 $
Average price
14.33 $ +26.79%
Price based on EPS
10.64 $ -5.8%
Price according to DCF model (FCF)
15.23 $ +34.82%
Discount price Net Income
17.1 $ +51.36%
6.67/10

Price based on EPS

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 10.64 $
Current price = 11.3 $ (difference = -5.8%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = βˆ‘ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 48.97 $
Current price = 11.3 $ (difference = +333.35%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = βˆ‘ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = 15.23 $
Current price = 11.3 $ (difference = +34.82%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe