Valuation as at 2026-08-14 · see also the ASX 300 Most Undervalued screen
About Light & Wonder, Inc.
Light & Wonder, Inc. operates as a cross-platform games company in the United States and internationally. It operates through three segments: Gaming, SciPlay, and iGaming segments.
Source: Yahoo Finance company profile · factual description, not KashVector commentary
Light & Wonder, Inc. LNW.AX
Consumer Cyclical · Gambling
Light & Wonder, Inc.'s price & financial trends
Each card is labelled with its own reporting period — quarterly where Yahoo provides it for this market, annual otherwise.
Data as at 2026-08-14
Share price · last 2 years
Earnings per share (diluted) Per quarter
Free cash flow Per quarter
Dividend per share
No dividend history available.
Value investing scale · Buffett · Dalio · Graham
Intrinsic value estimate · 5-year forecast
Assumptions used in this valuation
Every input below is either fetched live from Yahoo Finance or a documented default — nothing is hidden.
| Bear | Base | Bull | |
|---|---|---|---|
| 5-yr FCF growth | 10.1% | 20.1% | 30.0% |
| Terminal growth | 2.5% | 2.5% | 2.5% |
| WACC (discount rate) | 8.07% | 7.07% | 6.07% |
Cost of Equity = Risk-free rate + Beta × Equity Risk Premium = 4.80% + 0.50 × 6.00% = 7.80% · WACC = weighted by 58%/42% capital structure
These numbers come from running Light & Wonder, Inc.'s cash flows through the mechanical DCF formula and assumptions above — not from any view on the news, management, or LNW.AX's competitive position. What is DCF?
Want to test your own growth or discount-rate assumptions?Open the full interactive calculator, pre-filled with LNW.AX →
More ASX stocks we've valued
Not financial advice. DCF valuations are highly sensitive to assumptions — small changes in growth rate or discount rate produce large swings in output. This is a mechanical calculation, not a recommendation to buy, hold, or sell.
About this valuation
Computed on 2026-08-14 from Yahoo Finance data, using the same engine as the full DCF tool and the ASX 300 Most Undervalued screen. Every figure above is a point-in-time snapshot of that date — change any assumption yourself in the interactive tool for a live one.
Frequently asked questions
Is Light & Wonder, Inc. (LNW.AX) undervalued?
The Base-case DCF estimates intrinsic value at $393.14 vs a price of $134.90 on 2026-08-14 — a +191.4% margin, so the Base case reads undervalued. This is a mechanical output, not advice.