Accel Entertainment, Inc.

AI-generated fair value estimate for this company.

Method: 5-year FCF DCF: TTM FCF of $78.94M grown at 5% per year for 5 years, 2.5% terminal growth, 10% discount rate; PV of explicit-period FCF ($344.0M) plus PV of terminal value ($855.1M) = $1,199.1M equity value; divided by 81.19M shares outstanding (FCF is post-interest operating cash flow minus capex, so no separate net-debt subtraction is needed).

Reasoning: Accel Entertainment is a licensed video-gaming-terminal route operator and real 10-K filer with genuine, consistent positive free cash flow of $78.94M TTM and a moderate, quantifiable growth trajectory from route and market expansion, making a standard levered FCF DCF the appropriate method.