investorscraft@gmail.com

Intrinsic Value of Everi Holdings Inc. (EVRI)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Everi Holdings Inc. operates as a leading provider of gaming technology and financial solutions to the casino and gaming industry. The company generates revenue through two primary segments: Gaming, which includes the development and leasing of slot machines and electronic gaming content, and FinTech, offering cash access, loyalty, and compliance solutions. Everi serves a diverse clientele, including tribal and commercial casinos, leveraging its proprietary technology to enhance operational efficiency and player engagement. The company holds a competitive position in a niche market, characterized by high barriers to entry due to regulatory complexities and the need for established trust with casino operators. Its integrated approach—combining gaming hardware, software, and financial services—differentiates it from pure-play competitors. Everi’s market positioning is further strengthened by its focus on innovation, recurring revenue streams, and long-term customer relationships, which provide stability in a cyclical industry.

Revenue Profitability And Efficiency

Everi reported revenue of $757.9 million for FY 2024, with net income of $15.0 million, reflecting a net margin of approximately 2.0%. The company demonstrated strong operating cash flow of $318.4 million, though capital expenditures of $156.4 million indicate significant reinvestment in its gaming and FinTech infrastructure. This suggests a focus on sustaining growth while maintaining operational leverage.

Earnings Power And Capital Efficiency

Diluted EPS stood at $0.17, highlighting modest earnings power relative to revenue. The company’s capital efficiency is underscored by its ability to generate substantial operating cash flow, which supports debt servicing and potential future investments. However, the net income margin indicates room for improvement in converting top-line growth into bottom-line profitability.

Balance Sheet And Financial Health

Everi maintains a solid liquidity position with $400.7 million in cash and equivalents, against total debt of $958.5 million. The debt load is manageable given the company’s cash flow generation, but investors should monitor leverage ratios closely. The absence of dividends suggests a preference for reinvesting capital into growth initiatives or debt reduction.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s capital expenditures signal ongoing investment in its product offerings. Everi does not currently pay dividends, aligning with its strategy to prioritize reinvestment and balance sheet flexibility. Future growth may hinge on expanding its installed base of gaming devices and scaling FinTech solutions.

Valuation And Market Expectations

With a market capitalization derived from 85.0 million shares outstanding, Everi’s valuation metrics will depend on investor sentiment toward its growth prospects and cash flow stability. The modest EPS suggests the market may price the stock based on future earnings potential rather than current profitability.

Strategic Advantages And Outlook

Everi’s dual-segment model provides diversification benefits, mitigating risks associated with cyclical demand in gaming. Its focus on recurring revenue through leasing and FinTech services enhances predictability. The outlook remains cautiously optimistic, contingent on execution in expanding its product suite and navigating regulatory environments. Long-term success will depend on maintaining technological leadership and deepening customer relationships.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount