ACCEL ENTERTAINMENT, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.11 USD | -0.71% |
|
-3.89% | +8.18% |
| 04-17 | Accel Entertainment Insider Sold Shares Worth $275,591, According to a Recent SEC Filing | MT |
| 03-04 | Accel Entertainment Insider Sold Shares Worth $330,000, According to a Recent SEC Filing | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 930.7 | 1,225 | 673.5 | 870.9 | 930.7 | - | - |
| Enterprise Value (EV) 1 | 1,137 | 1,367 | 994.8 | 870.9 | 1,155 | 1,085 | 1,075 |
| P/E ratio | -63.1 x | 39.5 x | 9.51 x | 19.4 x | 18.5 x | 14.6 x | - |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.94 x | 1.67 x | 0.69 x | 0.74 x | 0.78 x | 0.75 x | 0.72 x |
| EV / Revenue | 3.59 x | 1.86 x | 1.03 x | 0.74 x | 0.97 x | 0.88 x | 0.83 x |
| EV / EBITDA | 33.5 x | 9.79 x | 6.13 x | 4.8 x | 6.32 x | 5.68 x | 5.34 x |
| EV / FCF | -38,575,807 x | 16,882,184 x | 16,410,516 x | - | - | - | - |
| FCF Yield | -0% | 0% | 0% | - | - | - | - |
| Price to Book | 7.65 x | 7.71 x | 3.74 x | - | 3.61 x | 2.99 x | 2.76 x |
| Nbr of stocks (in thousands) | 92,146 | 94,067 | 87,467 | 84,803 | 83,776 | - | - |
| Reference price 2 | 10.10 | 13.02 | 7.700 | 10.27 | 11.11 | 11.11 | 11.11 |
| Announcement Date | 21-03-15 | 22-03-09 | 23-02-28 | 24-02-28 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 316.4 | 734.7 | 969.8 | 1,170 | 1,192 | 1,235 | 1,291 |
| EBITDA 1 | 33.9 | 139.7 | 162.4 | 181.4 | 182.8 | 191.1 | 201.5 |
| EBIT 1 | -24.68 | 70.19 | 96.86 | 107.4 | 102 | 107.2 | - |
| Operating Margin | -7.8% | 9.55% | 9.99% | 9.18% | 8.55% | 8.68% | - |
| Earnings before Tax (EBT) 1 | -29.9 | 46.58 | 94.76 | 65.72 | 66.78 | 84.08 | - |
| Net income 1 | -12.98 | 31.56 | 74.1 | 45.6 | 51.18 | 65.58 | - |
| Net margin | -4.1% | 4.3% | 7.64% | 3.9% | 4.29% | 5.31% | - |
| EPS 2 | -0.1600 | 0.3300 | 0.8100 | 0.5300 | 0.6012 | 0.7612 | - |
| Free Cash Flow | -29.47 | 81 | 60.62 | - | - | - | - |
| FCF margin | -9.31% | 11.03% | 6.25% | - | - | - | - |
| FCF Conversion (EBITDA) | - | 58% | 37.33% | - | - | - | - |
| FCF Conversion (Net income) | - | 256.67% | 81.81% | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 21-03-15 | 22-03-09 | 23-02-28 | 24-02-28 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 193.4 | 192.3 | 196.9 | 227.9 | 267 | 278.1 | 293.2 | 292.6 | 287.5 | 297.1 | 295.8 | 300.6 | 295 | 303.5 | 304.8 |
| EBITDA 1 | 37.63 | 33.24 | 35.24 | 42.72 | 41.12 | 43.31 | 46.12 | 46.61 | 44.14 | 44.58 | 44.77 | 46.48 | 44.99 | 46.55 | 47.25 |
| EBIT 1 | 18.65 | 17.06 | 21.21 | 27.32 | 23.24 | 25.09 | 27.67 | 29.16 | 25.12 | 25.45 | 24.89 | 26.91 | 24.25 | 25.97 | - |
| Operating Margin | 9.64% | 8.87% | 10.77% | 11.99% | 8.7% | 9.02% | 9.44% | 9.97% | 8.74% | 8.57% | 8.41% | 8.95% | 8.22% | 8.56% | - |
| Earnings before Tax (EBT) 1 | 14.74 | 10.05 | 20.62 | 29.25 | 27.36 | 17.54 | 15.18 | 16.08 | 15.08 | 19.38 | 15.79 | 18.03 | 15.55 | 17.45 | - |
| Net income 1 | 10.81 | 6.806 | 15.79 | 22.46 | 22.44 | 13.41 | 9.182 | 9.983 | 10.45 | 15.99 | 12.07 | 13.82 | 11.92 | 13.37 | - |
| Net margin | 5.59% | 3.54% | 8.02% | 9.86% | 8.41% | 4.82% | 3.13% | 3.41% | 3.63% | 5.38% | 4.08% | 4.6% | 4.04% | 4.4% | - |
| EPS 2 | 0.1100 | 0.0700 | 0.1700 | 0.2400 | 0.2500 | 0.1500 | 0.1100 | 0.1100 | 0.1200 | 0.1900 | 0.1401 | 0.1631 | 0.1392 | 0.1588 | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21-11-03 | 22-03-09 | 22-05-04 | 22-08-09 | 22-11-08 | 23-02-28 | 23-05-03 | 23-08-03 | 23-11-07 | 24-02-28 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 206 | 143 | 321 | - | 224 | 154 | 144 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 6.077 x | 1.022 x | 1.979 x | - | 1.225 x | 0.8074 x | 0.7159 x |
| Free Cash Flow | -29.5 | 81 | 60.6 | - | - | - | - |
| ROE (net income / shareholders' equity) | -17.1% | 49.9% | 44% | - | 29.5% | 27.4% | 30.6% |
| ROA (Net income/ Total Assets) | -2.43% | 12.1% | 10% | - | 9.95% | 11.1% | 13.7% |
| Assets 1 | 534.5 | 259.9 | 739.4 | - | 514.6 | 592.9 | - |
| Book Value Per Share 2 | 1.320 | 1.690 | 2.060 | - | 3.080 | 3.720 | 4.030 |
| Cash Flow per Share 2 | -0.0400 | 1.170 | 1.180 | - | 1.510 | 1.680 | 1.670 |
| Capex 1 | 25.8 | 29.8 | 47.4 | - | 60.1 | 62.1 | - |
| Capex / Sales | 8.14% | 4.05% | 4.89% | - | 5.04% | 5.03% | - |
| Announcement Date | 21-03-15 | 22-03-09 | 23-02-28 | 24-02-28 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
11.11
USD
Average target price
14
USD
Spread / Average Target
+26.01%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +8.18% | 931M | |
| +0.26% | 340M |
- Stock Market
- Equities
- ACEL Stock
- Financials Accel Entertainment, Inc.
