US · BRSL
Brightstar Lottery
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- London EC2A 1AF
- Website
- brightstarlottery.com
Price · as of 2025-12-31
$12.80
Market cap 2.51B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $26.24 | +105% |
| Intrinsic Value(DCF) | $5.88 | -54.06% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $2.89 | -77.43% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $13.87 | ||||
| 2021 | $16.44 | $54.73 | $2.02 | $0.00 | $89.31 |
| 2022 | $17.61 | $43.80 | $1.96 | $0.00 | $0.00 |
| 2023 | $19.11 | $34.37 | $4.26 | $0.00 | $4.40 |
| 2024 | $13.92 | $34.59 | $2.23 | $0.00 | $13.02 |
| 2025 | $13.43 | $26.24 | $0.80 | $0.00 | $2.89 |
AI valuation
Our deep-learning model estimates Brightstar Lottery's (BRSL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $26.24
- Current price
- $12.80
- AI upside
- +105%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$5.88
-54.06% upside
Graham-Dodd
—
— upside
Graham Formula
$2.89
-77.43% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BRSL | Brightstar Lottery | $12.80 | 2.51B | +105% | -54% | — | -77% | 18.00 | 3.02 | 1.05 | 6.18 | — | -1.35 | 41.38% | 26.05% | 2.79% | 11.63% | 5.76% | 1.51% | 4.86 | 3.22 | 0.76 | 0.64 | 3.18 | -10053.00% | -4.00% | -14711.00% | -15.69% | -0.03 | -8.12% | 29.10% | 523.80% | 118.00% | 8.33 | -13.13 | 2.17 | 0.62 |
| ANF | Abercrombie & Fitch Co. | $97.80 | 4.6B | — | +871% | -16% | +343% | 6.52 | 2.80 | 0.76 | 4.07 | — | 2.80 | 61.00% | 14.79% | 11.44% | — | — | — | 0.71 | 60.62 | 1.48 | 0.88 | 0.19 | — | — | — | 14.10% | 0.63 | — | 0.00% | 0.00% | 8.02% | 5.20 | 7.21 | 0.77 | 4.94 |
| CZR | Caesars Entertainment, In… | $25.05 | 5.11B | +129% | -57% | — | — | -11.73 | 1.46 | 0.45 | 8.75 | -13.39 | -0.47 | 37.66% | 18.09% | -4.37% | -11.41% | 7.07% | -1.36% | 7.52 | 0.89 | 0.80 | 0.60 | 7.28 | 8760.00% | 214.00% | -38571.00% | 10.15% | 0.59 | 1.81% | 0.00% | 0.00% | 4.47% | 14.72 | 58.81 | 2.66 | 0.53 |
| HGV | Hilton Grand Vacations In… | $44.96 | 3.85B | +27% | -62% | -87% | -45% | 77.68 | 3.19 | 0.82 | 5.11 | 16.47 | -1.74 | 56.69% | 11.12% | 4.97% | 3.49% | 6.69% | 0.46% | 0.00 | 1.80 | 4.76 | 0.80 | -0.31 | 47174.00% | 133.00% | 2568.00% | 5.59% | 0.47 | 4.85% | 0.00% | 0.00% | 182.90% | 6.91 | 16.86 | 0.77 | 1.10 |
| HOG | Harley-Davidson, Inc. | $18.00 | 2.19B | +140% | -0% | +64% | — | 6.30 | 0.68 | 0.48 | 4.08 | — | 0.68 | 30.24% | 8.64% | 7.57% | 10.71% | 4.77% | 3.40% | 0.94 | 11.56 | 2.10 | 1.25 | -0.25 | -1919.00% | -1376.00% | -5212.00% | 19.46% | 0.21 | 7.14% | 4.05% | 25.50% | 281.26% | 5.20 | 4.84 | 0.45 | 1.41 |
| MHO | M/I Homes, Inc. | $142.16 | 3.72B | +38% | -59% | +36% | -34% | 9.38 | 1.19 | 0.86 | 7.37 | — | 1.20 | 23.03% | 11.47% | 9.12% | 13.20% | 11.54% | 8.64% | 0.34 | 25.28 | 24.19 | 3.80 | 0.70 | -2522.00% | -193.00% | -2953.00% | 3.19% | 0.72 | 3.59% | 0.00% | 0.00% | 5.35% | 8.25 | 34.59 | 0.95 | 4.70 |
| PATK | Patrick Industries, Inc. | $123.79 | 4.12B | -30% | -60% | -93% | -52% | 29.79 | 3.40 | 1.02 | 13.37 | — | -10.10 | 23.11% | 6.99% | 3.42% | 11.68% | 7.77% | 4.43% | 1.39 | 3.70 | 2.51 | 0.61 | 3.83 | -511.00% | 633.00% | -186.00% | 6.13% | 0.95 | 9.10% | 0.00% | 0.00% | 0.00% | 20.43 | 22.87 | 1.43 | 3.06 |
| PENN | PENN Entertainment, Inc. | $15.64 | 2.28B | +33% | -62% | — | — | -2.54 | 1.17 | 0.31 | 307.44 | -1.38 | -1.58 | 27.37% | 3.91% | -12.11% | -36.00% | 2.37% | -5.72% | 4.57 | 0.67 | 0.79 | 0.64 | 240.34 | 18439.00% | 582.00% | 1305.00% | -6.50% | 0.34 | -1.22% | 0.00% | 0.00% | 132.80% | 36.16 | -70.52 | 1.41 | 0.48 |
| PII | Polaris Inc. | $60.74 | 3.44B | -61% | -61% | — | — | -7.22 | 4.05 | 0.47 | -41.74 | — | 118.21 | 18.52% | -0.40% | -6.51% | -43.88% | -0.91% | -8.92% | 1.86 | -0.21 | 0.98 | 0.17 | -12.29 | -51949.00% | -33.00% | 848615.00% | 16.62% | 0.33 | 20.55% | 4.48% | -32.30% | 19.79% | -168.15 | 8.53 | 0.67 | 1.80 |
| REAL | The RealReal, Inc. | $12.26 | 3.55B | +167% | -55% | — | — | -81.55 | -8.20 | 4.92 | 193.10 | — | -8.20 | 74.59% | -3.45% | -6.03% | 10.16% | 35.06% | -10.05% | -1.11 | -0.86 | 0.86 | 0.66 | 16.19 | -4516.00% | 1538.00% | -50813.00% | 0.54% | 0.14 | -26.90% | 0.00% | 0.00% | 1.83% | -155.46 | 202.59 | 5.37 | -0.56 |
| RRR | Red Rock Resorts, Inc. | $60.55 | 3.57B | -5% | -14% | — | -38% | 10.04 | 17.14 | 1.77 | 4.35 | 43.04 | -52.94 | 52.59% | 29.70% | 9.35% | 168.01% | 29.21% | 8.66% | 0.28 | 2.96 | 0.79 | 0.60 | -0.11 | 2332.00% | 374.00% | 1581.00% | 8.09% | 1.68 | 15.97% | 3.38% | 34.00% | 99.76% | 5.83 | 12.07 | 1.73 | 1.56 |
About Brightstar Lottery
A pure‑play global lottery operator - providing technology and services for regulated lotteries. Previously included gaming and iGaming operations, which were divested.
- CEO
- Vincent L. Sadusky
- Employees
- 11K
- Beta
- 1.03
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.88 ÷ $12.80) − 1 = -54.06% (DCF, example).