Valuation Everi Holdings Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-06-12 pm EDT			5-day change	1st Jan Change
14.17 ^USD	-0.07%		0.00%	+4.89%

May. 12	Everi Holdings Inc. Reports Earnings Results for the First Quarter Ended March 31, 2025	CI
May. 05	Penn Entertainment, Inc. Launches 'Penn Wallet' at M Resort Spa Casino, Powered by Everi Holdings Inc.'s Digital Cashclub Wallet Technology	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,187	1,942	1,284	964.3	1,165	1,231	-	-
Change	-	63.68%	-33.9%	-24.89%	20.83%	5.63%	-	-
Enterprise Value (EV) ¹	2,064	2,622	1,968	1,666	1,715	1,833	1,756	1,384
Change	-	27.02%	-24.92%	-15.39%	2.99%	6.87%	-4.19%	-21.18%
P/E ratio	-14.4x	14x	11.6x	12.4x	79.5x	56.1x	37.8x	32.3x
PBR	-152x	12.2x	6.43x	4.58x	4.56x	7.57x	3x	1.84x
PEG	-	-0x	-0.6x	-0.5x	-1x	1.2x	0.8x	1.9x
Capitalization / Revenue	3.09x	2.94x	1.64x	1.19x	1.54x	1.65x	1.62x	1.52x
EV / Revenue	5.38x	3.97x	2.52x	2.06x	2.26x	2.46x	2.31x	1.71x
EV / EBITDA	11.7x	7.55x	5.26x	4.54x	5.48x	6.51x	5.92x	4.4x
EV / EBIT	-381x	13.3x	9.23x	9.29x	19.2x	19.4x	17.5x	11.8x
EV / FCF	-51.3x	9.14x	13.6x	11.7x	10.6x	5.05x	23.6x	-
FCF Yield	-1.95%	10.9%	7.37%	8.52%	9.44%	19.8%	4.24%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.96	1.53	1.24	0.91	0.17	0.2527	0.3751	0.4389
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	383.7	660.4	782.5	807.8	757.9	745.2	759.3	808
EBITDA ¹	176.5	347.2	374.1	367	313.2	281.7	296.8	314.5
EBIT ¹	-5.415	197.5	213.4	179.3	89.18	94.3	100.6	117.2
Net income ¹	-81.68	152.9	120.5	84	15.02	22.62	24.63	39.41
Net Debt ¹	877.5	679.5	684.6	701.2	550.3	602.5	525.6	153.6
Reference price ²	13.81	21.35	14.35	11.27	13.51	14.17	14.17	14.17
Nbr of stocks (in thousands)	85,928	90,979	89,467	85,567	86,247	86,856	-	-
Announcement Date	3/9/21	3/1/22	3/1/23	2/29/24	3/3/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EVERI HOLDINGS INC.	56.07x	2.46x	6.51x	-.--%	1.23B
LIGHT & WONDER, INC.	14.99x	3.35x	8.19x	-.--%	7.3B
SANKYO CO., LTD.	11.14x	-	-	3.99%	3.76B
PLAYAGS, INC.	15.82x	2.38x	5.41x	-.--%	513M
AINSWORTH GAME TECHNOLOGY LIMITED	17.6x	0.96x	5.36x	-.--%	202M
Average	23.12x	2.29x	6.37x	0.8%	2.6B
Weighted average by Cap.	17.84x	3.12x	7.75x	1.15%