Previous Close | $12.12 |
Intrinsic Value | $10.32 |
Upside potential | -15% |
Data is not available at this time.
Accel Entertainment, Inc. operates as a leading distributed gaming operator in the U.S., specializing in video gaming terminals (VGTs) and other amusement devices primarily in bars, restaurants, and other licensed venues. The company generates revenue through a revenue-sharing model, where it places gaming machines at partner locations and splits proceeds with site owners. This asset-light approach allows Accel to scale efficiently while minimizing capital intensity. The company holds a strong position in Illinois, where it is the largest VGT operator, and has expanded into newer markets like Nevada and Montana. Its competitive edge lies in regulatory expertise, a vast network of local partnerships, and proprietary technology that optimizes machine performance and compliance. The gaming industry remains highly fragmented, but Accel’s focus on localized, small-scale venues differentiates it from casino-centric competitors.
Accel reported revenue of $1.23 billion for the period, reflecting steady demand for its gaming terminals. Net income stood at $35.3 million, with diluted EPS of $0.41, indicating moderate profitability. Operating cash flow was robust at $121.2 million, though capital expenditures of $66.5 million suggest ongoing investments in terminal upgrades and market expansion. The company’s asset-light model supports healthy cash conversion.
The company’s earnings power is driven by high-margin recurring revenue from its VGT placements, though net margins remain modest at approximately 2.9%. Capital efficiency is supported by low upfront costs for terminal deployment, with returns bolstered by long-term site contracts. Operating cash flow covers debt service comfortably, but leverage metrics warrant monitoring given $595.4 million in total debt.
Accel maintains a solid liquidity position with $281.3 million in cash and equivalents, providing flexibility for growth or debt reduction. Total debt of $595.4 million suggests a leveraged balance sheet, but the stable cash flow profile mitigates near-term risks. The absence of dividends allows reinvestment into operations or deleveraging.
Growth is tied to regulatory expansion and same-store terminal productivity, with recent entries into Nevada and Montana offering incremental opportunities. The company does not currently pay dividends, prioritizing reinvestment and debt management. Same-store revenue trends will be key to assessing organic growth potential in mature markets like Illinois.
The market likely prices Accel based on its cash flow stability and expansion potential, though regulatory risks and leverage may temper multiples. Investors will focus on execution in newer markets and margin sustainability amid competitive and cost pressures.
Accel’s regulatory expertise and localized partnerships provide durable advantages in a niche segment. The outlook hinges on successful market expansion and operational efficiency, though macroeconomic sensitivity and regulatory changes remain risks. Long-term value creation depends on balancing growth with deleveraging.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |