International Game Technology PLC (IGT) Two-Stage Excess Return Model - Discounting Cash Flows
International Game Technology PLC
IGT (NYSE)

Estimated Value

USD

Market Price 15.115 USD

+
* Values are not guaranteed, please do your own
research before making investment decisions.

#Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value -1.37 USD
Book value of equity invested 8.18 USD
Sum of discounted excess returns in Growth Stage -2.67 USD
Terminal stage EPS 0.292 USD
Terminal stage Book Value 9.75 USD
Terminal stage Equity Cost 1.12 USD
Discounted excess return in terminal stage -6.88 USD
Excess Returns in the Terminal Stage -11.83 USD
Terminal Cost of Equity (the discount rate) 11.44%
Terminal year's excess return -0.823 USD
Average historical Return on Equity 3%
Average historical Payout Ratio 26.03%
Payout Ratio in stable stage -49.58%
Yield of the U.S. 10 Year Treasury Bond 4.48%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 7.22 8.18 8.18 8.4 8.66 8.97 9.33
Ending Book Value 8.18 8.18 8.4 8.66 8.97 9.33 9.75
EPS 1.72 1.73 0.245 0.251 0.259 0.269 0.279
Return on Equity 24.12% 21.13% 3% 3% 3% 3% 3%
Dividend per Share 0.8 0.8 0.027 -0.011 -0.05 -0.093 -0.139
Payout Ratio 46.51% 46.12% 10.91% -4.21% -19.34% -34.46% -49.58%
Retained Earnings 0.92 0.935 0.218 0.262 0.309 0.361 0.418
Equity Cost 0.825 0.936 0.936 0.961 0.991 1.03 1.07
Cost of Equity 11.44% 11.44% 11.44% 11.44% 11.44% 11.44% 11.44%
Excess Return 0.895 0.799 -0.691 -0.709 -0.731 -0.757 -0.788
Discounted Excess Return
-0.62 -0.571 -0.528 -0.491 -0.458

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -46.99 349 348 156 275 255 -875.4 111.7 -144.4 -1,069 211.3 -134.5
Total Stockholders Equity 1,848 1,652 1,652 1,443 1,389 1,282 776.7 1,878 1,772 2,005 3,314 3,159
Return on Equity 3% 21.13% 24.12% 11.23% 21.45% 32.83% -46.62% 6.3% -7.2% -32.25% 6.69% -4.74%
Dividends Paid to Common Shareholders 134.1 161.6 161.6 160 161.5 40.99 40.95 163.5 163.3 162.5 161.2 98.12
Payout Ratio 26.04% 46.12% 46.51% 102.6% 58.82% 16.13% -4.67% 145.5% -112.7% -15.21% 76.19% -72.86%
Shares Outstanding 201.9 202 202 200 201.8 205 204.7 204.4 204.1 203.1 201.5 192.4
Earnings per Share -0.229 1.73 1.72 0.78 1.36 1.24 -4.28 0.55 -0.71 -5.26 1.05 -0.7
Dividend per Share 0.665 0.8 0.8 0.8 0.8 0.2 0.2 0.8 0.8 0.8 0.8 0.51
Dividend Growth Rate 74.44% 0% 0% 0% 300% 0% -75% 0% 0% 0% 56.86% 15.91%
Book Value 9.19 8.18 8.18 7.22 6.88 6.26 3.79 9.19 8.68 9.87 16.44 16.42
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us