investorscraft@gmail.com

Intrinsic ValueLight & Wonder, Inc. (LNW)

Previous Close$89.07
Intrinsic Value
Upside potential
Previous Close
$89.07

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

Light & Wonder, Inc. operates as a global leader in cross-platform gaming and entertainment, specializing in casino gaming, digital gaming, and lottery solutions. The company generates revenue through a diversified model, including game sales, licensing, and recurring digital gaming subscriptions. Its portfolio spans land-based slot machines, iGaming content, and lottery systems, positioning it at the intersection of traditional and digital gaming markets. Light & Wonder competes with established players like IGT and Scientific Games, leveraging its proprietary technology and content library to maintain a strong foothold in regulated markets worldwide. The company’s strategic focus on digital transformation and R&D underscores its ambition to capture growth in online and mobile gaming segments. With a presence in over 100 jurisdictions, Light & Wonder benefits from regulatory tailwinds as markets liberalize, though it faces intense competition and cyclical demand in its land-based operations.

Revenue Profitability And Efficiency

Light & Wonder reported $3.19 billion in revenue for FY 2024, with net income of $336 million, reflecting a 10.5% net margin. Operating cash flow stood at $632 million, demonstrating robust cash generation. Capital expenditures of $294 million indicate ongoing investments in R&D and digital infrastructure. The company’s efficiency metrics suggest disciplined cost management, though its debt load warrants scrutiny for long-term sustainability.

Earnings Power And Capital Efficiency

Diluted EPS of $3.68 highlights Light & Wonder’s earnings power, supported by its diversified revenue streams. The company’s capital efficiency is evident in its ability to convert operating cash flow into growth investments, though high leverage (total debt of $3.92 billion) may constrain flexibility. Free cash flow generation remains a key strength, enabling deleveraging or strategic acquisitions.

Balance Sheet And Financial Health

Light & Wonder’s balance sheet shows $196 million in cash against $3.92 billion in total debt, signaling elevated leverage. While operating cash flow covers interest obligations, the debt-to-equity ratio suggests a need for further deleveraging. The absence of dividends aligns with its focus on debt reduction and reinvestment in high-growth digital segments.

Growth Trends And Dividend Policy

Growth is driven by digital gaming expansion and international market penetration, offsetting slower land-based demand. The company does not pay dividends, prioritizing debt repayment and organic growth. Trends suggest a pivot toward higher-margin digital revenue, with potential for margin expansion as scale improves.

Valuation And Market Expectations

Trading at a P/E multiple derived from $3.68 EPS, Light & Wonder’s valuation reflects optimism around its digital transition. Market expectations hinge on execution in iGaming and leverage reduction, with risks tied to regulatory shifts and competition.

Strategic Advantages And Outlook

Light & Wonder’s proprietary content and global reach provide competitive moats. The outlook is cautiously optimistic, with digital growth offsetting legacy declines. Success depends on balancing innovation with fiscal discipline, particularly in reducing debt.

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