Light & Wonder, Inc. (LNW)
Last Price$102.0(0.9%)
Market Cap$9,085.6M
LNW Rating
LNW Quality rating performance
LNW Intrinsic Value
Key Highlights:
As of Mar 11, 2025 LNW Relative Value is $92.7, which is overvalued by 9.2%, compared to current share price of $102.0.
As of Mar 11, 2025 LNW DCF Value is N/A, which is undervalued by N/A, compared to current share price of $102.0.
LNW Share Price History
1W (4.3%)
1M 8.1%
6M (6.9%)
YTD 25.7%
1Y 1.7%
3Y 73.1%
5Y 825.8%
10Y 634.0%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!
LNW Stock Metrics
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$9,085.6M
$8,967.6M
$3,188.0M
$271.0M
Shares Outstanding
89M
Employees
6,800
Growth (CAGR)
(1.3%)
N/A
(2.36%)
Profitability
75.3%
22.2%
10.5%
19.5%
8.5%
71.5%
Intrinsic Value
$91.4 (10.4% overvalued)
N/A
$91.4
62.8%
Valuation (LTM)
Return on Capital
Financial Health
($118.0M)
(0.4x)
2.4x
12.3%
Dividends
Earnings
Aug 05, 2025
MISS by (0.3%)
BEAT by 23.9%
21.4%
7 Beat & 3 Miss
LNW Stock Financials
LNW Income Statement Metrics
Annual
Quarterly
LTM
LNW Cash Flow Statement Metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$632.0M +5.4% YoY
Capital Expenditure (CAPEX)
($294.0M) +45.0% YoY
Free Cash Flow (FCF)
$338.0M -22.1% YoY
LNW 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
$3,188.0M 9.9% YoY
Cost of revenue
$931.0M 6.8% YoY
Pre-tax income
$421.0M 105.4% YoY
13.2% margin
LNW 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
$5,421.0M
Current assets ($1,183.0M, 21.8% of total)
$196.0M (3.6%)
$585.0M (10.8%)
Other current assets
$402.0M (7.4%)
Non-current assets ($4,238.0M, 78.2% of total)
$0.0 (0.0%)
$330.0M (6.1%)
$454.0M (8.4%)
Other non-current assets
$3,454.0M (63.7%)
Financial position
($95.0M)
Cash & Short-term
Investments
Total Debt
LNW Stock Ratios
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
LNW Earnings Surprises
Crunching data... Almost there!
LNW Dividends
LNW Dividend Yield
Crunching data... Almost there!
LNW Dividend Per Share
3Y
10Y
30Y
Annual
Quarterly
LTM
Competing with LNW
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 |
$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% | |
$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% | |
$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% | |
$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%) | |
$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% | |
$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% | |
$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% | |
$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% | |
$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% | |
$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% | |
$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% |
FAQ
What is Light & Wonder, Inc. (LNW) stock rating?
As of today, Light & Wonder, Inc. has a stock rating of 6 (out of 10), which is considered Good.
is Light & Wonder, Inc. (LNW) a good stock to buy?
As of today, Light & Wonder, Inc. has a Good stock rating, which is 10.4% overvalued. According to Value Sense backtesting, stocks with similar profile tend to underperform the market by 4.6%.