Last Price$102.0(0.9%)
Market Cap$9,085.6M
LTM Free Cash Flow
$271.0M
YoY Growth
-22.1%
3Y CAGR
-19.2%
5Y CAGR
+0.8%
Stock quality & Intrinsic value
6/10
10.4% overvalued
Light & Wonder, Inc. Free Cash Flow
Annual
Quarterly
LTM
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow | $57.7M | ($60.6M) | ($30.0M) | ($21.4M) | $108.5M | $61.9M | $79.2M | $45.4M | $5,400.0K | ($34.8M) | $90.6M | $146.1M | $213.4M | ($44.7M) | $261.0M | $281.0M | $514.0M | ($597.0M) | $348.0M | $338.0M |
Overvalued or undervalued?
Check the intrinsic value for LNW
and see if it's the right time to invest.
Light & Wonder, Inc. (LNW) Free Cash Flow comparison analysis
General
LTM Free Cash Flow
Growth
Company name
YoY growth
3Y CAGR
5Y CAGR
Light & Wonder, Inc.LNW
$271.0M
(22.1%)
(19.2%)
0.8%
Median Peer Set
$482.1M
0.0%
0.0%
1.0%
Las Vegas Sands Corp.LVS
$1,604.0M
(27.3%)
N/A
(2.5%)
Wynn Resorts, LimitedWYNN
$1,299.0M
70.1%
N/A
N/A
MGM Resorts InternationalMGM
$1,187.8M
(32.5%)
10.4%
2.1%
International Game Technology PLCIGT
$879.9M
37.3%
6.0%
6.2%
Boyd Gaming CorporationBYD
$556.7M
3.0%
(11.8%)
10.3%
DraftKings Inc.DKNG
$407.6M
N/A
N/A
N/A
Vail Resorts, Inc.MTN
$397.4M
8.4%
(7.4%)
(3.1%)
Churchill Downs IncorporatedCHDN
$224.7M
N/A
(2.7%)
12.2%
Hilton Grand Vacations Inc.HGV
$183.0M
(63.5%)
12.4%
17.4%
Caesars Entertainment, Inc.CZR
($236.0M)
N/A
N/A
N/A
LNW key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 781.7 7.7% | 897.2 14.8% | 1,046.7 16.7% | 1,118.8 6.9% | 927.7 (17.1%) | 882.5 (4.9%) | 878.7 (0.4%) | 940.6 7.0% | 1,090.9 16.0% | 1,786.4 63.8% | 2,758.8 54.4% | 2,883.4 4.5% | 3,083.6 6.9% | 3,363.2 9.1% | 3,400.0 1.1% | 2,724.0 (19.9%) | 2,153.0 (21.0%) | 2,512.0 16.7% | 2,902.0 15.5% | 3,188.0 9.9% |
| Cost of Goods Sold (COGS) | 452.1 | 509.9 | 611.8 | 680.6 | 549.5 | 514.9 | 491.3 | 528.7 | 591.7 | 849.4 | 1,104.1 | 1,106.3 | 1,164.6 | 1,255.3 | 1,284.0 | 1,160.0 | 609.0 | 738.0 | 872.0 | 931.0 |
% margin | 329.6 42.2% | 387.3 43.2% | 434.9 41.6% | 438.2 39.2% | 378.3 40.8% | 367.6 41.7% | 387.4 44.1% | 411.9 43.8% | 499.2 45.8% | 937.0 52.5% | 1,654.7 60.0% | 1,777.1 61.6% | 1,919.0 62.2% | 2,107.9 62.7% | 2,116.0 62.2% | 1,564.0 57.4% | 1,544.0 71.7% | 1,774.0 70.6% | 2,030.0 70.0% | 2,257.0 70.8% |
| Operating Expenses | 198.6 | 261.7 | 329.1 | 416.6 | 324.0 | 300.9 | 303.6 | 362.2 | 494.8 | 1,079.0 | 1,654.8 | 1,520.5 | 1,480.0 | 1,588.9 | 1,542.0 | 1,421.0 | 1,267.0 | 1,355.0 | 1,550.0 | 1,589.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.6 | 26.0 | 117.0 | 183.9 | 204.8 | 184.1 | 202.3 | 188.0 | 166.0 | 190.0 | 218.0 | 228.0 | 262.0 |
| Selling, General & Administrative Expenses (SG&A) | 131.8 | 155.7 | 168.7 | 184.2 | 172.2 | 159.1 | 185.0 | 188.8 | 266.4 | 507.7 | 567.7 | 577.0 | 613.1 | 696.9 | 707.0 | 701.0 | 679.0 | 717.0 | 808.0 | 872.0 |
% margin | 129.8 16.6% | 124.8 13.9% | 103.8 9.9% | 80.2 7.2% | 113.5 12.2% | 115.9 13.1% | 113.2 12.9% | 38.2 4.1% | (18.3) (1.7%) | (172.7) (9.7%) | (1,024.6) (37.1%) | 130.6 4.5% | 393.1 12.7% | 265.6 7.9% | 546.0 16.1% | 80.0 2.9% | 351.0 16.3% | 273.0 10.9% | 518.0 17.8% | 668.0 21.0% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 589.0 | 503.0 | 478.0 | 327.0 | 15.0 | 0.0 |
| Interest Expense | 26.2 | 34.0 | 13.2 | 65.0 | 87.5 | 101.6 | 104.7 | 100.0 | 119.5 | 307.2 | 664.9 | 661.4 | 609.7 | 597.2 | 589.0 | 503.0 | 478.0 | 327.0 | 324.0 | 293.0 |
| Pre-tax Income | 103.6 | 90.8 | 90.6 | 16.9 | (26.3) | (5.3) | 3.4 | (48.0) | (143.3) | (494.9) | (1,694.2) | (478.7) | (227.8) | (339.3) | (108.0) | (544.0) | (294.0) | (163.0) | 205.0 | 421.0 |
% effective tax rate | 28.3 27.3% | 24.1 26.5% | 25.2 27.8% | 8.4 49.8% | 13.5 (51.4%) | 143.9 (2,708.2%) | 16.0 468.3% | 14.6 (30.5%) | (117.7) 82.1% | (260.6) 52.7% | (299.9) 17.7% | (125.0) 26.1% | 14.5 (6.4%) | 13.1 (3.9%) | 10.0 (9.3%) | 4.0 (0.7%) | (318.0) 108.2% | 13.0 (8.0%) | 25.0 12.2% | 85.0 20.2% |
% margin | 75.3 9.6% | 66.8 7.4% | 65.4 6.2% | 8.5 0.8% | (39.9) (4.3%) | (149.2) (16.9%) | (12.6) (1.4%) | (62.6) (6.7%) | (30.2) (2.8%) | (234.3) (13.1%) | (1,394.3) (50.5%) | (353.7) (12.3%) | (242.3) (7.9%) | (352.4) (10.5%) | (118.0) (3.5%) | (548.0) (20.1%) | 24.0 1.1% | (176.0) (7.0%) | 163.0 5.6% | 336.0 10.5% |
| EPS | 0.84 | 0.73 | 0.57 | (0.05) | (0.43) | (1.61) | (0.14) | (0.70) | (0.36) | (2.77) | (16.23) | (4.05) | (2.72) | (3.87) | (1.27) | (5.79) | 0.25 | (1.86) | 1.79 | 5.69 |
| Diluted EPS | 0.81 | 0.70 | 0.55 | (0.05) | (0.43) | (1.61) | (0.14) | (0.70) | (0.36) | (2.77) | (16.23) | (4.05) | (2.72) | (3.87) | (1.27) | (5.77) | 0.24 | (1.85) | 1.75 | 5.56 |
% margin | 196.6 25.1% | 216.5 24.1% | 309.5 29.6% | 300.6 26.9% | 213.0 23.0% | 238.1 27.0% | 226.7 25.8% | 225.4 24.0% | 160.1 14.7% | 271.0 15.2% | (295.8) (10.7%) | 909.9 31.6% | 1,057.7 34.3% | 950.2 28.3% | 1,120.0 32.9% | 163.0 6.0% | 749.0 34.8% | 591.0 23.5% | 898.0 30.9% | 1,075.0 33.7% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Light & Wonder, Inc.'s Free Cash Flow?
As of today, Light & Wonder, Inc.'s last 12-month Free Cash Flow is $271.0M, based on the financial report for Dec 31, 2024 (Q4’2024).
2) What is Light & Wonder, Inc.'s Free Cash Flow growth rate?
Over the last year, Light & Wonder, Inc.'s Free Cash Flow growth was (22.1%). The average annual Free Cash Flow growth rates for Light & Wonder, Inc. have been (9.9%) over the past three years, 0.8% over the past five years.
3) Is Light & Wonder, Inc.'s Free Cash Flow growth rate Good?
Over the last year, Light & Wonder, Inc.'s Free Cash Flow growth was (22.1%), which is lower than industry growth of 1.0%. It indicates that Light & Wonder, Inc.'s Free Cash Flow growth is Bad.