BALY
Bally's Corp
Price:  
18.04 
USD
Volume:  
23,571.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BALY Intrinsic Value

-86.00 %
Upside

What is the intrinsic value of BALY?

As of 2025-04-21, the Intrinsic Value of Bally's Corp (BALY) is 2.52 USD. This BALY valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 18.04 USD, the upside of Bally's Corp is -86.00%.

The range of the Intrinsic Value is (9.99) - 23.80 USD

Is BALY undervalued or overvalued?

Based on its market price of 18.04 USD and our intrinsic valuation, Bally's Corp (BALY) is overvalued by 86.00%.

18.04 USD
Stock Price
2.52 USD
Intrinsic Value
Intrinsic Value Details

BALY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (19.26) - 13.64 (7.17) -139.7%
DCF (Growth 10y) (9.99) - 23.80 2.52 -86.0%
DCF (EBITDA 5y) (11.28) - 24.34 6.34 -64.8%
DCF (EBITDA 10y) 1.33 - 42.30 20.93 16.0%
Fair Value -78.00 - -78.00 -78.00 -532.38%
P/E (170.04) - (211.23) (182.52) -1111.8%
EV/EBITDA (28.57) - 0.15 (17.40) -196.5%
EPV (0.59) - 13.63 6.52 -63.9%
DDM - Stable (46.44) - (125.23) (85.84) -575.8%
DDM - Multi (5.81) - (13.33) (8.19) -145.4%

BALY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 879.27
Beta 2.07
Outstanding shares (mil) 48.74
Enterprise Value (mil) 4,359.23
Market risk premium 4.60%
Cost of Equity 19.36%
Cost of Debt 6.92%
WACC 8.77%