US · INSE
Inspired Entertainment, Inc.
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- New York City, NY 10107
- Website
- inseinc.com
Price · as of 2024-12-31
$7.23
Market cap 219.72M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $51.44 | +611.48% |
| Intrinsic Value(DCF) | $4.63 | -35.96% |
| Graham-Dodd Method(GD) | $9.22 | +27.5% |
| Graham Formula(GF) | $1.09 | -84.97% |
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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | $0.00 | $5.16 | |||
| 2014 | $9.50 | $342.67 | $0.00 | $0.00 | $0.00 |
| 2015 | $9.81 | $406.42 | $0.00 | $1.37 | $5.45 |
| 2016 | $10.05 | $9,999.82 | $0.00 | $0.00 | $0.00 |
| 2017 | $8.95 | $26.28 | $0.00 | $0.00 | $0.00 |
| 2018 | $5.33 | $53.33 | $0.00 | $0.00 | $0.00 |
| 2019 | $5.60 | $27.73 | $0.00 | $0.00 | $0.00 |
| 2020 | $9.52 | $24.06 | $6.56 | $0.00 | $0.00 |
| 2021 | $13.19 | $58.82 | $1.04 | $0.00 | $0.00 |
| 2022 | $15.16 | $66.48 | $71.27 | $0.00 | $33.76 |
| 2023 | $9.17 | $38.67 | $41.54 | $0.00 | $5.15 |
| 2024 | $9.11 | $51.44 | $2.34 | $9.22 | $1.09 |
AI valuation
Our deep-learning model estimates Inspired Entertainment, Inc.'s (INSE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $51.44
- Current price
- $7.23
- AI upside
- +611.48%
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
$4.63
-35.96% upside
Graham-Dodd
$9.22
+27.5% upside
Graham Formula
$1.09
-84.97% 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 |
| INSE | Inspired Entertainment, I… | $7.23 | 219.72M | +611% | -36% | +27% | -85% | 4.01 | -78.74 | 0.87 | 7.06 | 0.53 | -2.61 | 68.93% | 10.33% | 21.81% | -163.64% | 11.50% | 16.59% | -106.30 | 0.94 | 1.54 | 1.17 | 3.91 | 75385.00% | -799.00% | -22609.00% | 1.12% | 0.30 | 1.09% | 0.00% | 0.00% | 0.00% | 18.94 | 200.46 | 1.96 | 0.00 |
| CRMT | America's Car-Mart, Inc. | $19.96 | 165.56M | +671% | +19% | +323% | -5% | 24.94 | 0.78 | 0.32 | 12.69 | — | 0.82 | 47.80% | 6.74% | 1.29% | 3.45% | 5.48% | 1.16% | 1.48 | 1.33 | 3.83 | 3.22 | 8.27 | -14745.00% | -21.00% | -3427.00% | -11.76% | -0.13 | -3.91% | 0.01% | 0.20% | 0.11% | 13.68 | -24.38 | 0.92 | 2.69 |
| FLXS | Flexsteel Industries, Inc… | $51.47 | 275.13M | +31% | -63% | -20% | +9% | 12.50 | 1.50 | 0.57 | 8.84 | 14.56 | 1.50 | 22.21% | 6.03% | 4.57% | 12.67% | 9.87% | 7.24% | 0.35 | 380.21 | 2.78 | 1.21 | 0.63 | 8586.00% | 686.00% | 2438.00% | 13.38% | 0.60 | 16.72% | 1.41% | 17.60% | 19.78% | 10.19 | 8.05 | 0.62 | 4.60 |
| GHG | GreenTree Hospitality Gro… | $1.38 | 139.8M | +174% | +32% | -13% | — | 17.28 | 1.27 | 1.38 | 6.51 | — | 1.44 | 38.77% | 12.05% | 8.19% | 7.40% | 4.73% | 2.14% | 1.17 | 25.66 | 1.57 | 1.50 | 0.70 | -5909.00% | -1744.00% | -1986.00% | 15.84% | 0.32 | 15.67% | 3.83% | 66.10% | 49.38% | 12.83 | 7.07 | 1.55 | 0.73 |
| HBB | Hamilton Beach Brands Hol… | $19.04 | 255.63M | +510% | -63% | -17% | -89% | 8.94 | 1.29 | 0.39 | 5.49 | — | 1.36 | 25.73% | 6.03% | 4.36% | 15.17% | 13.86% | 6.51% | 0.23 | 65.44 | 2.47 | 1.28 | -0.13 | -1136.00% | -731.00% | -8226.00% | 4.66% | 0.11 | 5.63% | 2.72% | 24.30% | 29.32% | 6.32 | 20.95 | 0.38 | 3.55 |
| JAKK | JAKKS Pacific, Inc. | $21.86 | 246.35M | — | -62% | +8% | — | — | 0.94 | 0.41 | 10.75 | — | 1.10 | 32.43% | 2.49% | 1.73% | — | — | — | 0.37 | 30.19 | 1.82 | 1.30 | 1.53 | — | — | — | -0.46% | 0.06 | — | 0.00% | — | 0.00% | 19.25 | -255.61 | 0.48 | 2.32 |
| LOVE | The Lovesac Company | $12.78 | 186.81M | +845% | -43% | +38% | -68% | 24.60 | 1.31 | 0.42 | 13.53 | — | 1.32 | 58.45% | 2.01% | 1.70% | 5.33% | 3.08% | 2.28% | 0.85 | — | 1.59 | 0.65 | 3.50 | -5241.00% | -280.00% | -6303.00% | 6.14% | 0.25 | 5.62% | 0.00% | 0.00% | 7.01% | 28.11 | 21.97 | 0.56 | 2.18 |
| MSC | Studio City International… | $3.02 | 145.4M | +957% | +32% | -10% | — | -2.37 | 0.27 | 0.20 | 7.36 | — | 0.33 | 36.85% | 10.16% | -8.46% | -10.54% | 2.76% | -2.03% | 3.91 | 0.55 | 0.73 | 0.62 | 6.86 | -3800.00% | 867.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 79.15% | 29.46 | — | 2.99 | -0.63 |
| RCKY | Rocky Brands, Inc. | $45.20 | 338.71M | +123% | -83% | -49% | -78% | 12.53 | 0.61 | 0.31 | 6.63 | 160.57 | 1.82 | 39.45% | 6.85% | 2.51% | 5.00% | 6.59% | 2.43% | 0.58 | 1.83 | 2.73 | 0.85 | 3.18 | 780.00% | -175.00% | -3095.00% | 33.72% | 0.58 | 12.59% | 3.23% | 40.50% | 35.11% | 8.82 | 5.70 | 0.60 | 2.49 |
| SDA | SunCar Technology Group I… | $2.26 | 230.3M | +1,350% | +50% | — | — | -7.52 | 40.77 | 1.10 | -10.06 | -5.69 | 1117.02 | 11.65% | -13.21% | -15.54% | -460.87% | -121.45% | -27.43% | 7.08 | -12.89 | 1.25 | 0.81 | -1.11 | 13226.00% | 2149.00% | -13454.00% | 2.32% | 0.08 | 23.42% | 0.00% | 0.00% | 0.00% | -8.93 | 46.31 | 1.18 | 1.71 |
| VIOT | Viomi Technology Co., Ltd | $1.27 | 86.74M | +2,484% | +4,865% | +554% | — | 5.02 | 0.22 | 0.15 | -3.33 | — | 0.23 | 25.89% | 7.38% | 2.99% | 4.54% | 26.88% | 2.38% | 0.11 | — | 2.07 | 1.75 | -3.92 | -27317.00% | -1502.00% | -43273.00% | 215.85% | 0.69 | 131.99% | 0.00% | 0.00% | 201.44% | -4.71 | -1.07 | -0.35 | 1.79 |
About Inspired Entertainment, Inc.
Inspired Entertainment, Inc., a business-to-business gaming technology company, supplies content, platform, and other products and services to regulated lottery, betting, and gaming operators worldwide. The company operates through four segments: Gaming, Virtual Sports, Interactive, and Leisure. The Gaming segment supplies gaming terminals and software to betting offices, casinos, gaming halls, and high street adult gaming centers; a portfolio of games through its digital terminals under the Centurion and Super Hot Fruits names; and traditional casino games, such as roulette, blackjack, and number games. The Virtual Sports segment designs, develops, markets, and distributes ultra-high-definition sports games that include greyhounds, tennis, motor racing, cycling, cricket, speedway, golf, and dart, and other horse racing games under the V-Play Soccer, V-Play Football, V-Play Basketball, Virtual Grand National, and V-Play NFLA names. The Interactive segment provides a range of premium random number generated casino content from feature-rich bonus games to European-style casino free spins and table games. The Leisure segment supplies gaming terminals and amusement machines in pubs, bingo halls, and adult gaming centers, as well as family entertainment centers, bowling centers, and other entertainment venues. Inspired Entertainment, Inc. is headquartered in New York, New York.
- CEO
- Brooks Harrison Pierce
- Employees
- 1.42K
- Beta
- 1.22
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.63 ÷ $7.23) − 1 = -35.96% (DCF, example).