L&

Light & Wonder, Inc.

LNWยทNASDAQ

$99.75

+0.25%
Consumer CyclicalGambling, Resorts & Casinos

Light & Wonder, Inc. develops technology-based products and services, and related content for the gaming, lottery, social and digital gaming industries in the United States and internationally. The company's Gaming segment sells new and used gaming machines, electronic table systems, video lottery terminals, conversion game kits, and spare parts; table products, including shufflers; and perpetual licenses to proprietary table games. It also supplies game content, gaming machines; provides table game products and services to licensed gaming entities; and installs and supports casino management systems, such as ongoing hardware and software maintenance and upgrade services of customer casino management systems. The company's SciPlay segment develops and publishes digital games on mobile and web platforms. It sells virtual coins, chips, or bingo cards, which players can use to play slot games, table games, or bingo games. Its iGaming segment provides a suite of digital gaming content, including digital real-money gaming, distribution platforms, content, products, and services. This segment also offers the Open Platform System, which offers a range of reporting and administrative functions and tools providing operators control over various areas of digital gaming operations. The company also offers software design, development, licensing, maintenance, support services, and technology solutions. Light & Wonder, Inc. was incorporated in 1984 and is based in Las Vegas, Nevada.

At a Glance

Live Snapshot
Market Cap$8.43B
EPS3.7700
P/E Ratio26.46
Earnings Date02/24/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 26.5).

Valuation inputs: P/E 26.5, earnings yield +3.8%, momentum +0.3%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +52.8%, ROIC +11.3%).

Profitability stack: net margin +10.5%, ROE +52.8%, ROIC +11.3%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +88.3%, momentum +0.3%, net margin +10.5%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

l

Light & Wonder, Inc. Market vs Earnings Trajectory

LNW ยท NASDAQ
Current Price
$99.75
EPS (TTM)
$4.69

Performance Analysis

EPS Growth

+6.1%

Positive earnings growth shows the company is improving its profitability over time.

Price-EPS Relationship

Aligned

Stock price is moving in line with earnings growthโ€”a healthy sign of fundamental-driven valuation.

Stock Price Change

+15.2%

Over the 1Y period, stock price has increased by 15.2%.

P/E Ratio (TTM)

26.5x

Elevated P/E indicates investors expect strong future growth.

L&

Light & Wonder, Inc. Fair Value Envelope

LNW ยท NASDAQ

Our analysis suggests that LNW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $99.75, this represents a potential HIDDEN relative to our calculated worth for Light & Wonder, Inc..

Intrinsic Value
Current Price: $99.75
3Y-2.0%
5Y-397.0%
10Y-123.0%
3Y+48.0%
5Y+34.0%
10Y+16.0%
3Y-9.0%
5Y-358.0%
10Y-124.0%
3Y-8.0%
5Y+16.0%
10Y+53.0%
3Y-34.0%
5Y+30.0%
10Y+273.0%
3Y-31.0%
5Y-31.0%
10Y-30.0%
L&

Light & Wonder, Inc. Profit Bridge

LNW ยท NASDAQ
Revenue3.19B
Cost of Goods Sold (931.00M)
Gross Profit2.26B
Operating Expenses (1.59B)
Operating Income668.00M
Interest Expense (293.00M)
Other Income/Expense-247.00M
Pretax Income421.00M
Income Tax (85.00M)
Net Income336.00M
Net Income
336.00M

Profitability Analysis

Gross Margin

70.8%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

21.0%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

10.5%

Strong net margins indicate efficient operations and favorable tax/interest management.

Effective Tax Rate

20.2%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

Profitability Insight

High margin compression: Large gap between gross and net margins suggests operational inefficiencies or heavy debt burden. Focus on expense management and deleveraging.

70.80%
Gross Profit Margin
1%
3Y-1.0%
5Y+14.0%
10Y+18.0%
20.95%
Operating Profit Margin
17%
3Y+29.0%
5Y+30.0%
10Y-156.0%
10.54%
Net Profit Margin
88%
3Y-39.0%
5Y-376.0%
10Y-121.0%
52.83%
Return on Equity
148%
3Y-421.0%
5Y+799.0%
10Y-43.0%
6.20%
Return on Assets
111%
3Y+32.0%
5Y-472.0%
10Y-134.0%
11.28%
Return on Invested Capital
21%
3Y-2844.0%
5Y+34.0%
10Y-195.0%
L

Light & Wonder, Inc. Cash Conversion Engine

LNW ยท NASDAQ
Net Income336.00M
Depreciation & Amortization361.00M
Stock-Based Compensation110.00M
Change in Working Capital-76.00M
Others9.00M
Capital Expenditures-294.00M
Free Cash Flow338.00M

Cash Flow Quality Analysis

FCF Conversion Rate

100.6%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

46.5%

Capital-intensive operations require significant reinvestment. Monitor whether CapEx is maintenance or growth-oriented.

FCF Growth Trend

-2.9%

Flat FCF growth. Stable but not expandingโ€”monitor for signs of business maturity or temporary headwinds.

Working Capital Impact

-$76.00M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Solid cash generation: Positive free cash flow with reasonable earnings quality provides financial flexibility for growth investments, debt reduction, or shareholder returns.

l

Light & Wonder, Inc. Funding & Solvency Profile

LNW ยท NASDAQ
Cash & Cash Equivalents324.00M
Net Receivables707.00M
Inventory175.00M
Other Current Assets116.00M
Total Current Assets1 B
Property, Plant & Equipment396.00M
Goodwill & Intangible Assets4.39B
Long-Term Investments99.00M
Other Non-Current Assets64.00M
Total Non-Current Assets559 M
Total Assets
6.51B

Financial Health Analysis

Current Ratio

2.13x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

8.00x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

701 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

20% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Mixed signals: Strong short-term liquidity provides comfort, but high overall leverage requires careful monitoring of debt servicing capabilities and refinancing risk.

l

Light & Wonder, Inc. Street Expectations Map

LNW ยท NASDAQ

Wall Street analysts project that LNW stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 116.00, with estimates ranging from a low of 116.00 to a high of 116.00.

Lowest Target
116.00
16.29%
Consensus Target
116.00
16.29%
Highest Target
116.00
16.29%

The consensus 1-year price target stands at 116.00, with estimates ranging from a low of 116.00 to a high of 116.00.

Analyst Consensus Analysis

Upside Potential

+16.3%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

0.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

l

Light & Wonder, Inc. Insider Positioning

LNW ยท NASDAQ

During the last 12 months, insiders have purchased $2.21M worth of LNW shares, with no selling activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

26.5K

2.21M

Sold

0

0.00

Net Activity

+2.2M

+$2.21M

Top Buyers

1
TT

Throsby Timothy

Director

10.0K sharesโ€ข1 transactions

$886K

2
KA

Korsanos Antonia

Director

8.1K sharesโ€ข1 transactions

$646K

3
OJ

Odell Jamie

Director

7.0K sharesโ€ข2 transactions

$554K

4
MH

Mclennan Hamish

Director

1.4K sharesโ€ข1 transactions

$121K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $2.21M net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Insider Participation

High Buying

4 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

0.00%
Dividend Yield
3Y-
5Y-
10Y-
ย 

lnw Dividend History

LNW
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%