Inspired Entertainment, Inc. (INSE)

Market price: $3.58

3 valuation methods

• DCF (FCFF): $5.95 to $8.14 (midpoint $6.97)
• EV / EBITDA: $13.29 to $79.16 (midpoint $35.18)
• EV / Revenue: $22.23 to $69.81 (midpoint $37.88)