As of 2024-12-14, the Intrinsic Value of Bally's Corp (BALY) is
66.43 USD. This BALY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.79 USD, the upside of Bally's Corp is
273.40%.
The range of the Intrinsic Value is 23.59 - 174.77 USD
66.43 USD
Intrinsic Value
BALY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.59 - 174.77 |
66.43 |
273.4% |
| DCF (Growth 10y) |
39.05 - 191.10 |
82.28 |
362.5% |
| DCF (EBITDA 5y) |
1.83 - 37.49 |
21.16 |
18.9% |
| DCF (EBITDA 10y) |
26.47 - 69.54 |
49.21 |
176.6% |
| Fair Value |
-93.48 - -93.48 |
-93.48 |
-625.49% |
| P/E |
(311.49) - (260.26) |
(306.16) |
-1821.0% |
| EV/EBITDA |
(34.87) - 1.32 |
(21.39) |
-220.3% |
| EPV |
27.15 - 42.16 |
34.66 |
94.8% |
| DDM - Stable |
(120.14) - (1,310.97) |
(715.56) |
-4122.2% |
| DDM - Multi |
(16.80) - (155.16) |
(31.27) |
-275.7% |
BALY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
723.46 |
| Beta |
-0.21 |
| Outstanding shares (mil) |
40.67 |
| Enterprise Value (mil) |
4,203.42 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.59% |
| Cost of Debt |
6.92% |
| WACC |
6.78% |