As of 2024-09-17, the Intrinsic Value of Boyd Gaming Corp (BYD) is 86.72 USD. This BYD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.45 USD, the upside of Boyd Gaming Corp is %.

The range of the Intrinsic Value is 71.56 - 108.01 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	71.56 - 108.01	86.72	41.1%
DCF (Growth 10y)	81.32 - 117.28	96.35	56.8%
DCF (EBITDA 5y)	79.25 - 95.85	86.94	41.5%
DCF (EBITDA 10y)	87.37 - 107.79	96.81	57.5%
Fair Value	137.35 - 137.35	137.35	123.51%
P/E	66.15 - 104.95	90.89	47.9%
EV/EBITDA	65.27 - 89.44	78.37	27.5%
EPV	97.51 - 123.89	110.70	80.1%
DDM - Stable	35.53 - 64.53	50.03	-18.6%
DDM - Multi	46.91 - 67.08	55.26	-10.1%