image
Consumer Cyclical - Gambling, Resorts & Casinos - NASDAQ - US
$ 10.03
0.0998 %
$ 267 M
Market Cap
-1003.0
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one INSE stock under the worst case scenario is HIDDEN Compared to the current market price of 10 USD, Inspired Entertainment, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one INSE stock under the base case scenario is HIDDEN Compared to the current market price of 10 USD, Inspired Entertainment, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 31, 2025.

The intrinsic value of one INSE stock under the best case scenario is HIDDEN Compared to the current market price of 10 USD, Inspired Entertainment, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
323 M REVENUE
13.17%
39.9 M OPERATING INCOME
-18.40%
7.6 M NET INCOME
-65.92%
45.5 M OPERATING CASH FLOW
30.75%
-48.4 M INVESTING CASH FLOW
-19.80%
16.2 M FINANCING CASH FLOW
245.95%
78 M REVENUE
3.17%
11.9 M OPERATING INCOME
26.60%
3.4 M NET INCOME
70.00%
26.9 M OPERATING CASH FLOW
571.93%
-16 M INVESTING CASH FLOW
-175.86%
100 K FINANCING CASH FLOW
133.33%
Balance Sheet Inspired Entertainment, Inc.
image
Current Assets 152 M
Cash & Short-Term Investments 40 M
Receivables 64.6 M
Other Current Assets 47.9 M
Non-Current Assets 188 M
Long-Term Investments 0
PP&E 77 M
Other Non-Current Assets 111 M
Current Liabilities 101 M
Accounts Payable 41.9 M
Short-Term Debt 24.5 M
Other Current Liabilities 34.3 M
Non-Current Liabilities 318 M
Long-Term Debt 307 M
Other Non-Current Liabilities 11.2 M
EFFICIENCY
Earnings Waterfall Inspired Entertainment, Inc.
image
Revenue 323 M
Cost Of Revenue 168 M
Gross Profit 155 M
Operating Expenses 116 M
Operating Income 39.9 M
Other Expenses 32.3 M
Net Income 7.6 M
RATIOS
48.11% GROSS MARGIN
48.11%
12.35% OPERATING MARGIN
12.35%
2.35% NET MARGIN
2.35%
-9.74% ROE
-9.74%
2.23% ROA
2.23%
9.09% ROIC
9.09%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Inspired Entertainment, Inc.
image
Net Income 7.6 M
Depreciation & Amortization 43.7 M
Capital Expenditures -47.8 M
Stock-Based Compensation 11.2 M
Change in Working Capital -9 M
Others -22.8 M
Free Cash Flow -2.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Inspired Entertainment, Inc.
image
Wall Street analysts predict an average 1-year price target for INSE of $21 , with forecasts ranging from a low of $21 to a high of $21 .
INSE Lowest Price Target Wall Street Target
21 USD 109.37%
INSE Average Price Target Wall Street Target
21 USD 109.37%
INSE Highest Price Target Wall Street Target
21 USD 109.37%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Inspired Entertainment, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
2 years ago
May 24, 2022
Bought 99.1 K USD
Chambrello Michael R.
Director
+ 10000
9.91 USD
2 years ago
May 24, 2022
Bought 100 K USD
Chambrello Michael R.
director:
+ 10070
9.93 USD
3 years ago
Jun 01, 2021
Sell 57.5 M USD
Davis Evan Wainhouse
- 6217628
9.25 USD
3 years ago
Apr 19, 2021
Sell 1 M USD
Davis Evan Wainhouse
10 percent owner
- 115000
8.7 USD
3 years ago
Apr 19, 2021
Sell 829 K USD
Davis Evan Wainhouse
10 percent owner
- 93919
8.83 USD
3 years ago
Apr 08, 2021
Sell 185 K USD
Davis Evan Wainhouse
10 percent owner
- 20000
9.25 USD
3 years ago
Apr 09, 2021
Sell 48 K USD
Davis Evan Wainhouse
10 percent owner
- 5000
9.6 USD
3 years ago
Apr 01, 2021
Sell 152 K USD
Davis Evan Wainhouse
10 percent owner
- 16000
9.4982 USD
3 years ago
Mar 29, 2021
Sell 160 K USD
Davis Evan Wainhouse
10 percent owner
- 17500
9.1457 USD
3 years ago
Mar 30, 2021
Sell 162 K USD
Davis Evan Wainhouse
10 percent owner
- 17400
9.3351 USD
3 years ago
Mar 24, 2021
Sell 36.4 K USD
Davis Evan Wainhouse
10 percent owner
- 4000
9.0905 USD
3 years ago
Mar 25, 2021
Sell 633 K USD
Davis Evan Wainhouse
10 percent owner
- 75000
8.4421 USD
3 years ago
Mar 26, 2021
Sell 213 K USD
Davis Evan Wainhouse
10 percent owner
- 25000
8.514 USD
3 years ago
Mar 19, 2021
Sell 120 K USD
Davis Evan Wainhouse
10 percent owner
- 11000
10.9117 USD
3 years ago
Mar 19, 2021
Sell 214 K USD
Davis Evan Wainhouse
10 percent owner
- 19000
11.28 USD
3 years ago
Mar 22, 2021
Sell 861 K USD
Davis Evan Wainhouse
10 percent owner
- 83000
10.3728 USD
3 years ago
Mar 23, 2021
Sell 234 K USD
Davis Evan Wainhouse
10 percent owner
- 23796
9.8346 USD
3 years ago
Mar 23, 2021
Sell 11.1 K USD
Davis Evan Wainhouse
10 percent owner
- 1204
9.24 USD
5 years ago
Feb 08, 2019
Sell 3.35 M USD
Vitruvian Partners LLP
10 percent owner
- 500000
6.7004 USD
6 years ago
Feb 26, 2018
Bought 11 K USD
Alvarez Luke Lyon
CEO and President
+ 2000
5.5 USD
6 years ago
Feb 26, 2018
Bought 16.4 K USD
Alvarez Luke Lyon
CEO and President
+ 3000
5.475 USD
6 years ago
Feb 08, 2018
Bought 6.4 M USD
HG Vora Capital Management, LLC
10 percent owner
+ 1243500
5.15 USD
7 years ago
Jan 22, 2018
Sell 29.1 M USD
VIP I B L.P.
10 percent owner
- 3929507
7.4134 USD
7 years ago
Jan 22, 2018
Sell 29.1 M USD
Vitruvian Partners LLP
10 percent owner
- 3929507
7.4134 USD
7 years ago
Aug 31, 2017
Bought 11.1 K USD
Vandemore John M
Director
+ 1000
11.14 USD
7 years ago
Jun 27, 2017
Bought 1.21 K USD
Raphaelson Ira H
Director
+ 100
12.11 USD
7 years ago
May 23, 2017
Bought 1.19 K USD
Withers Roger Dean
Director
+ 100
11.9 USD
8 years ago
Dec 29, 2016
Bought 1.51 M USD
Alvarez Luke Lyon
Chief Executive Officer
+ 150720
10 USD
8 years ago
Jan 09, 2017
Bought 4 K USD
HG Vora Capital Management, LLC
10 percent owner
+ 500
7.994 USD
8 years ago
Dec 30, 2016
Bought 1.51 M USD
Alvarez Luke Lyon
Chief Executive Officer
+ 150720
10 USD
8 years ago
Jan 03, 2017
Bought 7.64 K USD
HG Vora Capital Management, LLC
10 percent owner
+ 1000
7.6425 USD
8 years ago
Jan 03, 2017
Bought 7.64 K USD
HG Vora Capital Management, LLC
Director
+ 1000
7.6425 USD
8 years ago
Dec 30, 2016
Bought 425 K USD
HG Vora Capital Management, LLC
10 percent owner
+ 53000
8.0135 USD
8 years ago
Dec 30, 2016
Bought 425 K USD
HG Vora Capital Management, LLC
Director
+ 53000
8.0135 USD
8 years ago
Dec 29, 2016
Bought 15.8 K USD
HG Vora Capital Management, LLC
Director
+ 2000
7.9175 USD
8 years ago
Dec 29, 2016
Bought 15.8 K USD
HG Vora Capital Management, LLC
10 percent owner
+ 2000
7.9175 USD
8 years ago
Dec 23, 2016
Bought 1.72 M USD
SCHLOSS MARTIN E
See Remarks
+ 300000
5.75 USD
8 years ago
Dec 20, 2016
Sell 2.01 M USD
Polar Asset Management Partners Inc.
10 percent owner
- 200000
10.05 USD
8 years ago
Dec 21, 2016
Sell 11 M USD
Polar Asset Management Partners Inc.
10 percent owner
- 1098300
10.05 USD
7. News
Inspired Unveils New, Hybrid Dealer Game, Hardware, Content, Mechanics and Licensed Products at ICE 2025 in Barcelona NEW YORK, Jan. 20, 2025 (GLOBE NEWSWIRE) -- Inspired Entertainment, Inc. (“Inspired” or the “Company”) (NASDAQ: INSE), a leading provider of gaming content, systems and solutions, is excited to showcase its latest offerings at the ICE tradeshow in Barcelona from January 20-22, 2025. Attendees will experience a comprehensive range of engaging gaming products and solutions at stand 3Q40 in Hall 3. globenewswire.com - 1 week ago
Here Is Why Bargain Hunters Would Love Fast-paced Mover Inspired Entertainment (INSE) If you are looking for stocks that have gained strong momentum recently but are still trading at reasonable prices, Inspired Entertainment (INSE) could be a great choice. It is one of the several stocks that passed through our 'Fast-Paced Momentum at a Bargain' screen. zacks.com - 2 weeks ago
Lost Money on Inspired Entertainment, Inc.(INSE)? You May Have Been Affected by Fraud- Contact Levi & Korsinsky NEW YORK, NY / ACCESSWIRE / January 10, 2025 / Levi & Korsinsky notifies investors that it has commenced an investigation of Inspired Entertainment, Inc. ("Inspired Entertainment, Inc.") (NASDAQ:INSE) concerning possible violations of federal securities laws. Inspired Entertainment, Inc., a gaming technology company, announced on November 8, 2023, that it had discovered accounting errors in its financial statements dating back to January 1, 2021, primarily related to the capitalization of software development costs under U.S. GAAP standards. accesswire.com - 3 weeks ago
Shareholders that lost money on Inspired Entertainment, Inc.(INSE) should contact Levi & Korsinsky about Securities Fraud Investigation - INSE NEW YORK, NY / ACCESSWIRE / January 9, 2025 / Levi & Korsinsky notifies investors that it has commenced an investigation of Inspired Entertainment, Inc. ("Inspired Entertainment, Inc.") (NASDAQ:INSE) concerning possible violations of federal securities laws. Inspired Entertainment, Inc., a gaming technology company, announced on November 8, 2023, that it had discovered accounting errors in its financial statements dating back to January 1, 2021, primarily related to the capitalization of software development costs under U.S. GAAP standards. accesswire.com - 3 weeks ago
Inspired Entertainment, Inc. Being Investigated on Behalf of Inspired Entertainment, Inc. Investors. Contact Levi & Korsinsky For Details. NEW YORK, NY / ACCESSWIRE / January 7, 2025 / Levi & Korsinsky notifies investors that it has commenced an investigation of Inspired Entertainment, Inc. ("Inspired Entertainment, Inc.") (NASDAQ:INSE) concerning possible violations of federal securities laws. Inspired Entertainment, Inc., a gaming technology company, announced on November 8, 2023, that it had discovered accounting errors in its financial statements dating back to January 1, 2021, primarily related to the capitalization of software development costs under U.S. GAAP standards. accesswire.com - 3 weeks ago
INSPIRED ENTERTAINMENT ALERT: Bragar Eagel & Squire, P.C. is Investigating Inspired Entertainment, Inc. on Behalf of Inspired Entertainment Stockholders and Encourages Investors to Contact the Firm NEW YORK, Jan. 07, 2025 (GLOBE NEWSWIRE) -- Bragar Eagel & Squire, P.C., a nationally recognized stockholder rights law firm, is investigating potential claims against Inspired Entertainment, Inc. (“Inspired Entertainment” or the “Company”) (NASDAQ: INSE) on behalf of Inspired Entertainment stockholders. Our investigation concerns whether Inspired Entertainment has violated the federal securities laws and/or engaged in other unlawful business practices. globenewswire.com - 3 weeks ago
Inspired Entertainment, Inc. (INSE) Investors with Losses are Urged to Contact Levi & Korsinsky to Discuss Their Rights NEW YORK, NY / ACCESSWIRE / January 7, 2025 / Levi & Korsinsky notifies investors that it has commenced an investigation of Inspired Entertainment, Inc. ("Inspired Entertainment, Inc.") (NASDAQ:INSE) concerning possible violations of federal securities laws. Inspired Entertainment, Inc., a gaming technology company, announced on November 8, 2023, that it had discovered accounting errors in its financial statements dating back to January 1, 2021, primarily related to the capitalization of software development costs under U.S. GAAP standards. accesswire.com - 3 weeks ago
INSE SHAREHOLDER ALERT: Kirby McInerney LLP is Investigating Potential Shareholder Claims Against Inspired Entertainment, Inc. NEW YORK, Jan. 07, 2025 (GLOBE NEWSWIRE) -- The law firm of Kirby McInerney LLP continues its investigation on behalf of Inspired Entertainment, Inc. (“Inspired Entertainment” or the “Company”) (NASDAQ:INSE) investors concerning the Company's possible violation of the federal securities laws and/or engagement in other unlawful business practices. globenewswire.com - 3 weeks ago
INSE SHAREHOLDER ALERT: Kirby McInerney LLP is Investigating Potential Shareholder Claims Against Inspired Entertainment, Inc. NEW YORK--(BUSINESS WIRE)---- $INSE #classactionlawsuit--The law firm of Kirby McInerney LLP continues its investigation on behalf of Inspired Entertainment, Inc. (“Inspired Entertainment” or the “Company”) (NASDAQ:INSE) investors concerning the Company's possible violation of the federal securities laws and/or engagement in other unlawful business practices. [LEARN MORE ABOUT THE INVESTIGATION] On November 8, 2023, Inspired Entertainment, Inc., a gaming technology company, announced that it had discovered accounting errors. businesswire.com - 3 weeks ago
Inspired Entertainment, Inc. (INSE) Q3 2024 Earnings Call Transcript Inspired Entertainment, Inc. (INSE) Q3 2024 Earnings Call Transcript seekingalpha.com - 2 months ago
Inspired Reports Third Quarter 2024 Results NEW YORK, Nov. 07, 2024 (GLOBE NEWSWIRE) -- Inspired Entertainment, Inc. (“Inspired” or the “Company”) (NASDAQ: INSE), a leading B2B provider of gaming content, technology, hardware and services, today reported financial results for the three-month period ended September 30, 2024. globenewswire.com - 2 months ago
Inspired Entertainment Partners with FanDuel to Launch a Suite of Hybrid Dealer Games and Bespoke Sports-Themed Wheel Game NEW YORK, Oct. 16, 2024 (GLOBE NEWSWIRE) -- Inspired Entertainment, Inc. (NASDAQ: INSE), a leading B2B provider of gaming content, technology, hardware, and services, is pleased to announce a strategic partnership with FanDuel, one of the premier online gaming platforms in the United States. This collaboration will see the integration of Inspired's Hybrid Dealer suite of content and the development of a bespoke game tailored specifically for FanDuel's audience. globenewswire.com - 3 months ago
8. Profile Summary

Inspired Entertainment, Inc. INSE

image
COUNTRY US
INDUSTRY Gambling, Resorts & Casinos
MARKET CAP $ 267 M
Dividend Yield 0.00%
Description Inspired Entertainment, Inc., a business-to-business gaming technology company, supplies content, platform, and other products and services to regulated lottery, betting, and gaming operators worldwide. The company operates through four segments: Gaming, Virtual Sports, Interactive, and Leisure. The Gaming segment supplies gaming terminals and software to betting offices, casinos, gaming halls, and high street adult gaming centers; a portfolio of games through its digital terminals under the Centurion and Super Hot Fruits names; and traditional casino games, such as roulette, blackjack, and number games. The Virtual Sports segment designs, develops, markets, and distributes ultra-high-definition sports games that include greyhounds, tennis, motor racing, cycling, cricket, speedway, golf, and dart, and other horse racing games under the V-Play Soccer, V-Play Football, V-Play Basketball, Virtual Grand National, and V-Play NFLA names. The Interactive segment provides a range of premium random number generated casino content from feature-rich bonus games to European-style casino free spins and table games. The Leisure segment supplies gaming terminals and amusement machines in pubs, bingo halls, and adult gaming centers, as well as family entertainment centers, bowling centers, and other entertainment venues. Inspired Entertainment, Inc. is headquartered in New York, New York.
Contact 250 West 57th Street, New York, NY, 10107 https://inseinc.com
IPO Date Dec. 16, 2014
Employees 1620
Officers Mr. Stephen Robert Rogers Chief Commercial Officer of Digital Games Division & Senior Vice President of Digital Games Mr. Steven Collett Chief Product Officer Dr. Simona Camilleri General Counsel Mr. James Richardson Chief Financial Officer Chief Accounting Officer Ms. Lorna Evans Vice President of People & Organisational Development Mr. Lee William Gregory Chief Commercial Officer of Gaming Ms. Colleen Stanton Kakavetsis Vice President of Marketing Mr. A. Lorne Weil Executive Chairman of the Board Mr. Brooks H. Pierce President & Chief Executive Officer Ms. Carys Damon Corporate Secretary