Intrinsic value of Everi Holdings - EVRI

Previous Close

$7.67

  Intrinsic Value

$0.00

stock screener

  Rating & Target

str. sell

-100%

  Value-price divergence*

-474%

Previous close

$7.67

 
Intrinsic value

$0.00

 
Up/down potential

-100%

 
Rating

str. sell

 
Value-price divergence*

-474%

*Intrinsic value change (in %) minus stock price change (in %) in the past 12 months.

We calculate the intrinsic value of EVRI stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 2016), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.5

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  3.87
  15.50
  14.45
  13.51
  12.65
  11.89
  11.20
  10.58
  10.02
  9.52
  9.07
  8.66
  8.30
  7.97
  7.67
  7.40
  7.16
  6.95
  6.75
  6.58
  6.42
  6.28
  6.15
  6.03
  5.93
  5.84
  5.75
  5.68
  5.61
  5.55
  5.49
Revenue, $m
  859
  992
  1,136
  1,289
  1,452
  1,625
  1,807
  1,998
  2,198
  2,407
  2,625
  2,853
  3,089
  3,336
  3,591
  3,857
  4,133
  4,420
  4,719
  5,029
  5,352
  5,688
  6,038
  6,402
  6,782
  7,178
  7,591
  8,022
  8,472
  8,942
  9,433
Variable operating expenses, $m
 
  1,010
  1,147
  1,293
  1,448
  1,613
  1,786
  1,969
  2,160
  2,359
  2,567
  2,720
  2,945
  3,180
  3,424
  3,677
  3,941
  4,214
  4,499
  4,795
  5,102
  5,423
  5,756
  6,104
  6,466
  6,843
  7,237
  7,648
  8,077
  8,525
  8,993
Fixed operating expenses, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  978
  1,010
  1,147
  1,293
  1,448
  1,613
  1,786
  1,969
  2,160
  2,359
  2,567
  2,720
  2,945
  3,180
  3,424
  3,677
  3,941
  4,214
  4,499
  4,795
  5,102
  5,423
  5,756
  6,104
  6,466
  6,843
  7,237
  7,648
  8,077
  8,525
  8,993
Operating income, $m
  -119
  -18
  -11
  -4
  4
  12
  20
  29
  38
  48
  58
  133
  144
  156
  167
  180
  193
  206
  220
  234
  250
  265
  281
  298
  316
  335
  354
  374
  395
  417
  440
EBITDA, $m
  26
  99
  113
  128
  144
  161
  179
  198
  218
  239
  261
  283
  307
  331
  357
  383
  411
  439
  469
  500
  532
  565
  600
  636
  674
  713
  754
  797
  841
  888
  937
Interest expense (income), $m
  93
  92
  88
  105
  124
  143
  164
  186
  209
  234
  259
  285
  313
  341
  371
  402
  434
  468
  502
  539
  576
  615
  656
  698
  742
  788
  836
  886
  938
  993
  1,049
Earnings before tax, $m
  -218
  -110
  -99
  -109
  -120
  -132
  -144
  -157
  -171
  -185
  -201
  -152
  -169
  -186
  -204
  -222
  -242
  -262
  -282
  -304
  -327
  -350
  -374
  -400
  -426
  -454
  -482
  -512
  -543
  -576
  -610
Tax expense, $m
  31
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  -249
  -110
  -99
  -109
  -120
  -132
  -144
  -157
  -171
  -185
  -201
  -152
  -169
  -186
  -204
  -222
  -242
  -262
  -282
  -304
  -327
  -350
  -374
  -400
  -426
  -454
  -482
  -512
  -543
  -576
  -610

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  119
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  1,408
  1,626
  1,861
  2,113
  2,380
  2,663
  2,962
  3,275
  3,603
  3,946
  4,304
  4,677
  5,065
  5,468
  5,887
  6,323
  6,776
  7,247
  7,736
  8,245
  8,774
  9,324
  9,898
  10,495
  11,117
  11,766
  12,444
  13,150
  13,888
  14,659
  15,464
Adjusted assets (=assets-cash), $m
  1,289
  1,626
  1,861
  2,113
  2,380
  2,663
  2,962
  3,275
  3,603
  3,946
  4,304
  4,677
  5,065
  5,468
  5,887
  6,323
  6,776
  7,247
  7,736
  8,245
  8,774
  9,324
  9,898
  10,495
  11,117
  11,766
  12,444
  13,150
  13,888
  14,659
  15,464
Revenue / Adjusted assets
  0.666
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
  0.610
Average production assets, $m
  453
  523
  598
  679
  765
  856
  952
  1,053
  1,158
  1,269
  1,384
  1,503
  1,628
  1,758
  1,893
  2,033
  2,178
  2,330
  2,487
  2,650
  2,821
  2,998
  3,182
  3,374
  3,574
  3,783
  4,000
  4,227
  4,465
  4,712
  4,971
Working capital, $m
  -2
  -99
  -114
  -129
  -145
  -162
  -181
  -200
  -220
  -241
  -263
  -285
  -309
  -334
  -359
  -386
  -413
  -442
  -472
  -503
  -535
  -569
  -604
  -640
  -678
  -718
  -759
  -802
  -847
  -894
  -943
Total debt, $m
  1,122
  1,070
  1,281
  1,508
  1,748
  2,003
  2,271
  2,553
  2,849
  3,157
  3,480
  3,815
  4,164
  4,527
  4,905
  5,297
  5,704
  6,128
  6,568
  7,026
  7,502
  7,998
  8,514
  9,052
  9,612
  10,196
  10,805
  11,441
  12,105
  12,799
  13,524
Total liabilities, $m
  1,516
  1,464
  1,675
  1,902
  2,142
  2,397
  2,665
  2,947
  3,243
  3,551
  3,874
  4,209
  4,558
  4,921
  5,299
  5,691
  6,098
  6,522
  6,962
  7,420
  7,896
  8,392
  8,908
  9,446
  10,006
  10,590
  11,199
  11,835
  12,499
  13,193
  13,918
Total equity, $m
  -108
  163
  186
  211
  238
  266
  296
  327
  360
  395
  430
  468
  506
  547
  589
  632
  678
  725
  774
  824
  877
  932
  990
  1,050
  1,112
  1,177
  1,244
  1,315
  1,389
  1,466
  1,546
Total liabilities and equity, $m
  1,408
  1,627
  1,861
  2,113
  2,380
  2,663
  2,961
  3,274
  3,603
  3,946
  4,304
  4,677
  5,064
  5,468
  5,888
  6,323
  6,776
  7,247
  7,736
  8,244
  8,773
  9,324
  9,898
  10,496
  11,118
  11,767
  12,443
  13,150
  13,888
  14,659
  15,464
Debt-to-equity ratio
  -10.389
  6.580
  6.880
  7.140
  7.340
  7.520
  7.670
  7.800
  7.910
  8.000
  8.080
  8.160
  8.220
  8.280
  8.330
  8.380
  8.420
  8.460
  8.490
  8.520
  8.550
  8.580
  8.600
  8.620
  8.650
  8.670
  8.680
  8.700
  8.720
  8.730
  8.750
Adjusted equity ratio
  -0.176
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -249
  -110
  -99
  -109
  -120
  -132
  -144
  -157
  -171
  -185
  -201
  -152
  -169
  -186
  -204
  -222
  -242
  -262
  -282
  -304
  -327
  -350
  -374
  -400
  -426
  -454
  -482
  -512
  -543
  -576
  -610
Depreciation, amort., depletion, $m
  145
  116
  124
  132
  141
  150
  159
  169
  180
  191
  202
  150
  163
  176
  189
  203
  218
  233
  249
  265
  282
  300
  318
  337
  357
  378
  400
  423
  446
  471
  497
Funds from operations, $m
  150
  7
  25
  23
  21
  18
  15
  12
  9
  5
  2
  -2
  -6
  -10
  -15
  -19
  -24
  -29
  -34
  -39
  -45
  -50
  -56
  -62
  -69
  -75
  -82
  -89
  -97
  -105
  -113
Change in working capital, $m
  18
  -13
  -14
  -15
  -16
  -17
  -18
  -19
  -20
  -21
  -22
  -23
  -24
  -25
  -26
  -27
  -28
  -29
  -30
  -31
  -32
  -34
  -35
  -36
  -38
  -40
  -41
  -43
  -45
  -47
  -49
Cash from operations, $m
  132
  20
  39
  38
  37
  35
  33
  31
  29
  26
  24
  21
  18
  14
  11
  7
  4
  0
  -4
  -8
  -12
  -17
  -21
  -26
  -31
  -36
  -41
  -46
  -52
  -57
  -63
Maintenance CAPEX, $m
  0
  -45
  -52
  -60
  -68
  -77
  -86
  -95
  -105
  -116
  -127
  -138
  -150
  -163
  -176
  -189
  -203
  -218
  -233
  -249
  -265
  -282
  -300
  -318
  -337
  -357
  -378
  -400
  -423
  -446
  -471
New CAPEX, $m
  -81
  -70
  -76
  -81
  -86
  -91
  -96
  -101
  -106
  -110
  -115
  -120
  -125
  -130
  -135
  -140
  -146
  -151
  -157
  -164
  -170
  -177
  -184
  -192
  -200
  -209
  -218
  -227
  -237
  -248
  -259
Cash from investing activities, $m
  -88
  -115
  -128
  -141
  -154
  -168
  -182
  -196
  -211
  -226
  -242
  -258
  -275
  -293
  -311
  -329
  -349
  -369
  -390
  -413
  -435
  -459
  -484
  -510
  -537
  -566
  -596
  -627
  -660
  -694
  -730
Free cash flow, $m
  44
  -96
  -88
  -102
  -117
  -132
  -148
  -165
  -182
  -200
  -218
  -237
  -257
  -278
  -300
  -322
  -345
  -369
  -394
  -420
  -447
  -476
  -505
  -536
  -568
  -602
  -637
  -673
  -712
  -752
  -794
Issuance/(repayment) of debt, $m
  -24
  -52
  212
  226
  241
  255
  268
  282
  295
  309
  322
  335
  349
  363
  377
  392
  408
  424
  440
  458
  476
  496
  516
  538
  560
  584
  609
  636
  664
  694
  725
Issuance/(repurchase) of shares, $m
  0
  380
  122
  134
  147
  160
  174
  189
  204
  220
  236
  190
  208
  226
  246
  266
  287
  309
  331
  355
  380
  405
  432
  459
  488
  518
  550
  583
  617
  653
  690
Cash from financing (excl. dividends), $m  
  -25
  328
  334
  360
  388
  415
  442
  471
  499
  529
  558
  525
  557
  589
  623
  658
  695
  733
  771
  813
  856
  901
  948
  997
  1,048
  1,102
  1,159
  1,219
  1,281
  1,347
  1,415
Total cash flow (excl. dividends), $m
  17
  233
  245
  258
  270
  282
  294
  306
  317
  329
  340
  288
  299
  311
  324
  336
  349
  363
  378
  393
  408
  425
  442
  461
  480
  501
  522
  545
  569
  595
  622
Retained Cash Flow (-), $m
  245
  -380
  -122
  -134
  -147
  -160
  -174
  -189
  -204
  -220
  -236
  -190
  -208
  -226
  -246
  -266
  -287
  -309
  -331
  -355
  -380
  -405
  -432
  -459
  -488
  -518
  -550
  -583
  -617
  -653
  -690
Prev. year cash balance distribution, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  -148
  123
  124
  124
  122
  120
  117
  114
  109
  104
  98
  92
  85
  78
  70
  63
  54
  46
  38
  29
  20
  11
  1
  -8
  -18
  -27
  -37
  -48
  -58
  -69
Discount rate, %
 
  14.30
  15.02
  15.77
  16.55
  17.38
  18.25
  19.16
  20.12
  21.13
  22.18
  23.29
  24.46
  25.68
  26.96
  28.31
  29.73
  31.22
  32.78
  34.41
  36.14
  37.94
  39.84
  41.83
  43.92
  46.12
  48.42
  50.85
  53.39
  56.06
  58.86
PV of cash for distribution, $m
 
  -129
  93
  80
  67
  55
  44
  34
  26
  19
  14
  10
  7
  4
  3
  2
  1
  1
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  50.0
  28.5
  16.6
  9.8
  5.8
  3.5
  2.2
  1.3
  0.8
  0.5
  0.4
  0.2
  0.2
  0.1
  0.1
  0.1
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

Everi Holdings Inc. provides cash access services to the gaming industry. The company operates through two segments, Games and Payments. Its cash access products and services include Casino Cash Plus 3-in-1 ATM, a cash-dispensing machine that offers patrons to access cash through ATM cash withdrawals, credit card cash access transactions, and point-of-sale debit card transactions. The company also offers check verification and warranty services, which allow gaming establishments to manage and reduce risks on patron checks that they cash; fully integrated kiosks that are multi-function terminals; and Jackpot kiosk, a multi-function employee kiosk, which allow casino personnel to immediately process and dispense taxable jackpots in the form of cash, tickets, or a combination of both. In addition, it provides Central Credit, a gaming patron credit bureau that allows gaming establishments in credit-granting decisions; anti-money laundering and tax compliance software solutions for gaming operators; non ATM terminals that perform authorizations for credit card cash access and POS debit card transactions; database services; and an online payment processing solution for gaming operators in states that offer intra-state, and Internet-based gaming and lottery activities. Further, the company offers gaming products, such as classic mechanical reel games, video reel games, core HDX, high rise games, platinum MPX and the Texan HDX, and TournEvent; and sells player terminals, licenses, back office systems, and other related equipment. Everi Holdings Inc. sells its products and services to casinos and other gaming properties in the United States, Europe, Canada, the Caribbean, Central America, and Asia. The company was formerly known as Global Cash Access Holdings, Inc. and changed its name to Everi Holdings Inc. in August 2015. Everi Holdings Inc. was founded in 1998 and is headquartered in Las Vegas, Nevada.

FINANCIAL RATIOS  of  Everi Holdings (EVRI)

Valuation Ratios
P/E Ratio -2
Price to Sales 0.6
Price to Book -4.7
Price to Tangible Book
Price to Cash Flow 3.8
Price to Free Cash Flow 9.9
Growth Rates
Sales Growth Rate 3.9%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 5.2%
Cap. Spend. - 3 Yr. Gr. Rate 42.1%
Financial Strength
Quick Ratio 12
Current Ratio 0
LT Debt to Equity -1029.6%
Total Debt to Equity -1038.9%
Interest Coverage -1
Management Effectiveness
Return On Assets -9.7%
Ret/ On Assets - 3 Yr. Avg. -2.2%
Return On Total Capital -21.7%
Ret/ On T. Cap. - 3 Yr. Avg. -9.4%
Return On Equity -1717.2%
Return On Equity - 3 Yr. Avg. -589.7%
Asset Turnover 0.6
Profitability Ratios
Gross Margin 36.1%
Gross Margin - 3 Yr. Avg. 33.4%
EBITDA Margin 2.3%
EBITDA Margin - 3 Yr. Avg. 10.8%
Operating Margin -13.9%
Oper. Margin - 3 Yr. Avg. -3.8%
Pre-Tax Margin -25.4%
Pre-Tax Margin - 3 Yr. Avg. -12.3%
Net Profit Margin -29%
Net Profit Margin - 3 Yr. Avg. -13.2%
Effective Tax Rate -14.2%
Eff/ Tax Rate - 3 Yr. Avg. 13.5%
Payout Ratio 0%

EVRI stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the EVRI stock intrinsic value calculation we used $859 million for the last fiscal year's total revenue generated by Everi Holdings. The default revenue input number comes from 2016 income statement of Everi Holdings. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our EVRI stock valuation model: a) initial revenue growth rate of 15.5% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 14.3%, whose default value for EVRI is calculated based on our internal credit rating of Everi Holdings, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Everi Holdings.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of EVRI stock the variable cost ratio is equal to 102.8%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for EVRI stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 8.2% for Everi Holdings.

Corporate tax rate of 27% is the nominal tax rate for Everi Holdings. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the EVRI stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for EVRI are equal to 52.7%.

Life of production assets of 10 years is the average useful life of capital assets used in Everi Holdings operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for EVRI is equal to -10%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $-108 million for Everi Holdings - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 65.449 million for Everi Holdings is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Everi Holdings at the current share price and the inputted number of shares is $0.5 billion.

RELATED COMPANIES Price Int.Val. Rating
CATM Cardtronics Cl 25.95 98.47  str.buy
V VISA Cl A 102.16 136.73  buy
MA Mastercard 130.88 122.89  hold
GPN Global Payment 93.67 34.97  str.sell

COMPANY NEWS

▶ Everi Holdings reports 2Q loss   [01:08AM  Associated Press]
▶ Why Everi Holdings Inc. Stock Jumped 19% Today   [Aug-09-17 12:12PM  Motley Fool]
▶ Everi Reports 2017 Second Quarter Results   [Aug-08-17 04:05PM  GlobeNewswire]
▶ Stocks With More Upside Based on Price Action   [Jun-21-17 01:00PM  Investopedia]
▶ ETFs with exposure to Everi Holdings, Inc. : June 9, 2017   [Jun-09-17 01:29PM  Capital Cube]
▶ ETFs with exposure to Everi Holdings, Inc. : May 15, 2017   [May-15-17 03:40PM  Capital Cube]
▶ Everi Holdings reports 1Q loss   [May-09-17 06:08PM  Associated Press]
▶ 5 Stocks to Play on New Analyst Coverage   [Apr-12-17 08:34AM  Zacks]
▶ Why Everi Holdings Inc Stock Is Surging Today   [Apr-10-17 11:45AM  Motley Fool]
▶ GAN to distribute online games for Everi Games Inc.   [Feb-20-17 12:00PM  Business Wire]
▶ Here is What Hedge Funds Think About Everi Holdings Inc (EVRI)   [Dec-07-16 04:39AM  at Insider Monkey]
▶ Everi Reports 2016 Third Quarter Results   [04:05PM  GlobeNewswire]
▶ *** DATA NOT AVAILABLE ***   [Nov-08-16 04:55AM  at noodls]
▶ Everi Reports 2016 Second Quarter Results   [04:05PM  GlobeNewswire]
▶ Five Stocks With Falling Short Interest   [Jul-18-16 08:53AM  at Insider Monkey]
Stock chart of EVRI Financial statements of EVRI
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

VALUATION THEORY       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2017. All rigths reserved.