Inspired Entertainment Inc (INSE) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Inspired Entertainment Inc $2.75, price $4.51, upside -39.0%, quality 32 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Inspired Entertainment Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range $4.51 – $16.30 · fair‑value band $2.75 – $8.90 · the $4.51 price screens above the $2.75 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Inspired Entertainment in your weekly email
Every Wednesday you see whether Inspired Entertainment is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Inspired Entertainment, Inc., a gaming technology company, supplies content, platform, and other products and services to online and land-based regulated lottery, betting, and gaming operators in the United Kingdom, Greece, and internationally. It operates in four segments: Gaming, Virtual Sports, Interactive, and Leisure.
Show more
Inspired Entertainment, Inc., a gaming technology company, supplies content, platform, and other products and services to online and land-based regulated lottery, betting, and gaming operators in the United Kingdom, Greece, and internationally. It operates in four segments: Gaming, Virtual Sports, Interactive, and Leisure. The Gaming segment supplies gaming terminals and software to licensed betting offices, casinos, gaming halls, and adult gaming centers; a portfolio of games through its digital terminals under the Gold Cash Free Spins, Golden Winner, Cops n Robbers Big Money, Big Piggy Bank, and Wolf it Up; and a range of traditional casino games, such as roulette, blackjack, and number games. This segment also offers Velos, Vantage Slant, Astra's Community Party, Valiant, Vantage Cat C, Vantage, Valor, Prismatic B3, Prismatic Cat C, Ipub3, Sabre Hydra, Eclipse, and Flex gaming cabinets. Its Virtual Sports segment designs, develops, markets, and distributes games, including greyhound racing, tennis, motor racing, cycling, cricket, speedway, golf, and darts games under the V-Play Soccer, V-Play Women's Soccer, V-Play Football, V-Play Basketball, and V-Play Baseball brands. The Interactive segment provides a range of random number generated casino content from feature-rich bonus games to European-style casino free spins and table games. Its Leisure segment supplies gaming terminals and amusement machines in pubs, bingo halls, and adult gaming centers. Inspired Entertainment, Inc. was founded in 2002 and is headquartered in New York, New York.
Stock analysis
Inspired Entertainment Inc (INSE) currently trades at $4.51, while our model-based Fair Value estimate is $2.75, implying the stock looks roughly 64.0% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $13.67 per share, and 4 of the 10 models we run sit above the $4.51 price.
Bear case: the Growth DCF group reads lowest at $2.48, and 6 of the 10 models stay below the price. Evidence for this calculation is low.
Scenario range: $2.75 (bear) to $8.90 (bull), the price of $4.51 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 32/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Inspired Entertainment Inc reported revenue of $304M in FY2025 versus $206M in FY2021, a compound +10.3%/yr. Reported net income was −$17.0M in FY2025.
Key figures
Market cap $213M · P/S ratio 1.56 · EPS (TTM) $−0.6000 · Net margin −5.6% · Return on assets (EBIT) 8.3% · Operating margin 5.7% · Revenue (TTM) $137M · Revenue growth (YoY) −10.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 37 out of 100 (medium confidence).
What moves the price
The share trades about 54% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 24% fair-value upside, at −39%, INSE screens richer than that median.
Fair Value models
Bear $2.75Fair Value $2.75Bull $8.90
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.50/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+2.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+2.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.9%
Start year 2020 (pandemic). Over 10 years: +9.1% a year
Revenue growth 13 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−9.1% (2020) → 12.2% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+45.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+0.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +41.6% a year for the price and −1.7% for the forecasts.
Compare Inspired Entertainment Inc with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Gambling · 57 stocks
Beats the industry median on 0/9 measures
Overall it trails its industry peers.
Valuation
Quality Score32 · Bottom 25%
Fair Value upside−39% · Bottom 25%
Profitability
Return on equity (TTM)Negative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Return on assets2% · Below median
Net margin (TTM)−19% · Bottom 25%
Operating margin (TTM)6% · Below median
Growth and dividend
Revenue growth−10% · Bottom 25%
Balance sheet
Debt / equityNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
Valuation Multiplesvs Gambling median · lower = cheaper
P/BNegative equity ⓘThe company's equity is below zero, for example after large share buybacks. A ratio to negative equity has no meaning, so we show no number here and do not rank it against the peer group.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Inspired Entertainment Inc Fair Value". https://www.fairvalue-calculator.com/stock/INSE
Frequently asked questions
Is Inspired Entertainment Inc (INSE) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $2.75 versus a price of $4.51, about −39% upside (overvalued).
What is the fair value of INSE?
Our model-based fair value for Inspired Entertainment Inc is $2.75 (as of Sep 23, 2026), built from audited fundamentals. The current price: $4.51.
What is the quality score of INSE?
Inspired Entertainment Inc has a Quality Score of 32/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Inspired Entertainment Inc (INSE)?
Our model-based price target is the fair value of $2.75 (as of Sep 23, 2026) from 10 valuation models. Cautious scenario $2.75, optimistic scenario $8.90. It is a calculation from audited fundamentals, not an analyst target.
What is the Inspired Entertainment Inc stock forecast for 2026?
Our models put fair value at $2.75, about −39% upside versus a price of $4.51 (overvalued). Cautious scenario $2.75, optimistic scenario $8.90. The calculation is refreshed regularly with new filings.
What is the revenue of Inspired Entertainment Inc (INSE)?
Inspired Entertainment Inc reported trailing-twelve-month revenue of about $137M (latest available figure, as of Sep 23, 2026).
What growth is priced into Inspired Entertainment Inc (INSE)?
For today's price to be fair in a discounted-cash-flow model, Inspired Entertainment Inc would have to grow free cash flow by +45.0 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.9 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of INSE use?
Our models discount Inspired Entertainment Inc at 13.5 %: a base by market capitalisation (micro), damped by beta 1.25, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Inspired Entertainment Inc that is +45.0 % per year a year over ten years, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has Inspired Entertainment Inc (INSE) delivered so far?
Over the past 5 years revenue at Inspired Entertainment Inc grew +8.9 % a year. The price currently implies +45.0 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Inspired Entertainment Inc (INSE) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Inspired Entertainment Inc (+45.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Inspired Entertainment Inc (INSE)?
The free-cash-flow yield on the price is 4.88 %: that much free cash flow Inspired Entertainment Inc produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Inspired Entertainment Inc (INSE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Inspired Entertainment Inc it is $2.75 per share (as of Sep 23, 2026), against a price of $4.51. It is the blended result of 10 valuation models (cash flow, earnings, asset, dividend).
Is Inspired Entertainment Inc stock overvalued or undervalued in 2026?
As of Sep 23, 2026, INSE trades above its calculated fair value: price $4.51, fair value $2.75, a gap of about −39% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of INSE?
No. The price is what the market pays today ($4.51); the fair value is what the company's own numbers justify ($2.75). For Inspired Entertainment Inc the two are $1.76 per share apart. That gap is exactly why we show both numbers side by side.
How much is Inspired Entertainment Inc worth?
The market values Inspired Entertainment Inc at about $213M (market capitalisation, as of Sep 23, 2026). Per share that is $4.51; our models calculate a fair value of $2.75 per share.
What do the bullish and bearish scenarios say about INSE?
Our models span a range for Inspired Entertainment Inc: cautious scenario $2.75, base $2.75, optimistic $8.90 per share (as of Sep 23, 2026, price $4.51). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Inspired Entertainment Inc (INSE)?
Balance-sheet figures for Inspired Entertainment Inc (as of Sep 23, 2026): negative equity, so no return on equity and no debt-to-equity ratio. They feed the Quality Score of 32/100, which measures business quality independently of the share price.
How far is INSE from its 52-week high?
Inspired Entertainment Inc trades at $4.51, about 54% below its 52-week high of $9.82 and at the low of $4.51 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of $2.75 is for.
Which stocks are comparable to Inspired Entertainment Inc?
From the same area (Consumer Cyclical) we also value Flutter Entertainment plc, Evolution AB, The Lottery Corporation, Rush Street Interactive, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Inspired Entertainment Inc stock attractive at the current price?
The data as of Sep 23, 2026: price $4.51, calculated fair value $2.75 (−39%), Quality Score 32/100, from 10 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of INSE calculated?
We run Inspired Entertainment Inc through 10 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $2.75, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0 % above its aggregate fair value. Inspired Entertainment Inc itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Inspired Entertainment Inc (INSE)?
The closing price on Sep 23, 2026 was $4.51. Our model-based fair value is $2.75, about −39% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Inspired Entertainment Inc right now?
Weak quality (32/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide ($2.75 to $8.90). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Inspired Entertainment Inc
How large is the market capitalisation of Inspired Entertainment Inc (INSE)?
The market capitalisation of Inspired Entertainment Inc is $213M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Inspired Entertainment Inc (INSE)?
The price-to-sales ratio of Inspired Entertainment Inc is 1.56 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Inspired Entertainment Inc (INSE)?
Earnings per share at Inspired Entertainment Inc are $−0.6000. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Inspired Entertainment Inc (INSE)?
The net margin of Inspired Entertainment Inc is −5.6% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of Inspired Entertainment Inc (INSE)?
On an EBIT basis the return on assets of Inspired Entertainment Inc is 8.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Inspired Entertainment Inc (INSE)?
The operating margin of Inspired Entertainment Inc is 5.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Inspired Entertainment Inc (INSE)?
Revenue at Inspired Entertainment Inc is growing −10.1% versus a year earlier (3y avg +2.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much net debt does Inspired Entertainment Inc (INSE) carry?
The net debt of Inspired Entertainment Inc is $321M (fiscal year 2025, ≈ 50.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Inspired Entertainment Inc in the live analysis
One click puts Inspired Entertainment Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Thin data
Sep 23, 2026