Previous Close | $0.00 |
Intrinsic Value | $1.29 |
Upside potential | +∞% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
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 |