Galaxy Gaming, Inc.
Bear Case (25th pct.)
11.5% vs price
Base Case (Median)
83.5% vs price
Bull Case (75th pct.)
94.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2.03 | 11.6% | High (40%) |
| PE Comparable | $3.53 | 93.9% | Medium (25%) |
| EV/EBITDA | $3.34 | 83.3% | Medium (20%) |
| EV/FCF | $4.70 | 158.2% | Medium (20%) |
| Earnings Power Value | $0.97 | -46.9% | Medium (50%) |
Based on 5 out of 8 methods, GLXZ appears undervalued at the current price of $1.82. The base case fair value of $3.34 implies 83.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.