Value Sense
IGT

International Game Technology PLC (IGT)

Last Price$17.0(3.6%)
Market Cap$3,508.7M

IGT Rating

IGT Quality rating
6.2
How this score works?
IGT Quality rating performance

IGT Intrinsic Value

Key Highlights:
Relative Value vs Current Share Price
As of Mar 11, 2025 IGT Relative Value is $18.4, which is undervalued by 8.1%, compared to current share price of $17.0.
DCF Value vs Current Share Price
As of Mar 11, 2025 IGT DCF Value is N/A, which is undervalued by N/A, compared to current share price of $17.0.
Methodology
Price per share, $
IGT
Intrinsic value$17.9
Undervalued by5.4%
Current share price
17.0
Relative value
18.4
DCF value
not available

IGT Share Price History

1W (2.1%)
1M 1.7%
6M (19.6%)
YTD (35.4%)
1Y (29.6%)
3Y (18.0%)
5Y 192.3%
10Y 35.1%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

IGT Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
Market Cap
$3,508.7M
Enterprise Value
$8,393.7M
LTM Revenue
$3,355.0M
LTM Free Cash Flow
$879.9M
Shares Outstanding
206M
Employees
11K
Growth (CAGR)
Revenue 5Y
(6.9%)
Operating Income 5Y
4.5%
EPS 5Y
N/A
Free Cash Flow 5Y
6.2%
Forward Revenue 2Y
2.0%
Forward EPS 2Y
(41.78%)
Profitability
Gross margin
47.5%
EBIT margin
23.6%
Net income margin
10.4%
OCF margin
30.6%
FCF margin
26.2%
FCF / Net Income
488.8%
Intrinsic Value
Intrinsic Value
$17.9 (5.4% undervalued)
DCF Value
N/A
Relative Value
$17.9
Peter Lynch fair value
($8.5)
Ben Graham fair value
($51.7)
Reverse DCF (implied FCF growth)
0.0%
EPV, % of EV
N/A
Valuation (LTM)
EV / Revenue
2.5x
EV / EBIT
10.6x
P / FCF
4.0x
P / E
10.1x
P / BV
1.7x
PEG
(0.2x)
FCF Yield
25.1%
Return on Capital
ROE
9.1%
ROA
1.8%
ROIC
12.8%
ROCE
6.6%
ROE 5Y avg
1.4%
ROIC 5Y avg
6.2%
ROCE 5Y avg
6.2%
Financial Health
Cash & Short-term Investments
$584.0M
Net Debt
$4,885.0M
Net Debt / FCF
5.6x
EBIT / Interest
3.1x
Total Debt / Equity
265.4%
Dividends
Dividends per share (DPS)
$0.8
DPS 5Y CAGR
2.9%
Dividend Yield
4.6%
FCF Payout ratio
18.3%
Ex-dividend date
Mar 11, 2025
Earnings
Next earnings date
Jul 28, 2025
Last Revenue surprise
BEAT by 0.4%
Last EPS surprise
MISS by (45.5%)
Next EPS YoY growth
22.2%
Last 10 earnings
8 Beat & 2 Miss

IGT Stock Financials

IGT Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$2,512.0M -41.7% YoY

Operating Income

$686.0M -31.5% YoY

Net Income

$348.0M +123.1% YoY

IGT Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$1,030.0M -1.1% YoY

Capital Expenditure (CAPEX)

($149.0M) -42.5% YoY

Free Cash Flow (FCF)

$881.0M +37.3% YoY

IGT Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Revenue
$2,512.0M (41.7%) YoY
Gross profit
$1,168.0M (44.7%) YoY
46.5% margin
Cost of revenue
$1,344.0M (38.9%) YoY
Operating income
$686.0M (31.5%) YoY
27.3% margin
Other: $40.0M
Net interest: $205.0M
Operating expenses
$482.0M (56.4%) YoY
Pre-tax income
$521.0M (17.2%) YoY
20.7% margin
Net income
$348.0M 123.1% YoY
13.9% margin
Income tax
$250.0M
48.0% tax rate
R&D
$45.0M (80.7%) YoY
1.8% of revenue
SG&A
$393.0M (52.9%) YoY
15.6% of revenue

IGT Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$10.3B
Current assets ($6,165.0M, 60.0% of total)
Cash & ST investments
$584.0M (5.7%)
Accounts receivables
$489.0M (4.8%)
Other current assets
$5,092.0M (49.5%)
Non-current assets ($4,113.0M, 40.0% of total)
Intangible assets
$567.0M (5.5%)
Other non-current assets
$2,779.0M (27.0%)
Financial position
Net Debt
$4,885.0M
$584.0M$5,469.0M
Cash & Short-term Investments
Total Debt
Quick ratio
0.4x
Net Debt to Free Cash Flow
5.5x
Debt to Equity ratio
265.4%

IGT Stock Ratios

Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
Revenue growth
EPS growth
Gross margin
Free Cash Flow margin
Net Debt to FCF
FCF to Interest
ROIC
Shareholder yield

IGT Earnings Surprises

Crunching data... Almost there!

IGT Dividends

IGT Dividend Yield

Crunching data... Almost there!

IGT Dividend Per Share

3Y
10Y
30Y
Annual
Quarterly
LTM
1Y Growth
4.4%
3Y CAGR
64.3%
5Y CAGR
2.9%
10Y CAGR
0.4%

Competing with IGT

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
IGT
$3,508.7M
6.2
$17.9
5.4% undervalued
(29.6%)
$3,355.0M
$879.9M
(22.2%)
26.2%
47.5%
12.8%
265.4%
LVS
$32.8B
6.2
$29.0
35.4% overvalued
(13.1%)
$11.3B
$1,604.0M
8.9%
14.2%
43.0%
16.1%
435.2%
DKNG
$18.7B
5.0
$23.7
38.7% overvalued
(7.1%)
$4,767.7M
$407.6M
30.1%
8.5%
38.1%
(20.2%)
132.1%
WYNN
$9,366.8M
6.4
$94.4
8.0% undervalued
(14.4%)
$7,128.0M
$1,299.0M
9.1%
18.2%
41.0%
12.8%
(1,256.0%)
MGM
$9,322.1M
5.6
$39.9
27.5% undervalued
(26.6%)
$17.2B
$1,187.8M
6.7%
6.9%
43.3%
4.1%
698.6%
LNW
$9,085.6M
6.2
$91.4
10.4% overvalued
1.7%
$3,188.0M
$271.0M
9.8%
8.5%
75.3%
14.6%
12.3%
CHDN
$7,934.6M
6.8
$66.2
39.1% overvalued
(3.5%)
$2,734.3M
$224.7M
11.1%
8.2%
50.6%
9.4%
445.6%
BYD
$6,190.5M
6.8
$101.0
51.3% undervalued
6.5%
$3,930.2M
$556.7M
5.1%
14.2%
54.2%
13.2%
248.6%
MTN
$6,163.6M
5.7
$154.3
6.7% overvalued
(22.8%)
$2,945.9M
$397.4M
3.6%
13.5%
40.5%
9.7%
99.8%
CZR
$5,905.0M
5.6
$129.4
364.9% undervalued
(34.7%)
$11.2B
($236.0M)
(2.5%)
(2.1%)
46.0%
7.8%
572.7%
HGV
$3,660.2M
5.8
$48.9
36.1% undervalued
(21.7%)
$4,981.0M
$183.0M
25.2%
3.7%
58.4%
5.6%
5.3%

FAQ

What is International Game Technology PLC (IGT) stock rating?

As of today, International Game Technology PLC has a stock rating of N/A (out of 10), which is considered Great.

is International Game Technology PLC (IGT) a good stock to buy?

As of today, International Game Technology PLC has a Great stock rating, which is N/A undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 12.8%.