As of 2024-12-04, the Intrinsic Value of Boyd Gaming Corp (BYD) is 98.02 USD. This BYD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.85 USD, the upside of Boyd Gaming Corp is 32.70%.

The range of the Intrinsic Value is 78.58 - 126.87 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	78.58 - 126.87	98.02	32.7%
DCF (Growth 10y)	90.70 - 139.76	110.54	49.7%
DCF (EBITDA 5y)	89.33 - 115.54	102.91	39.3%
DCF (EBITDA 10y)	99.69 - 131.15	115.27	56.1%
Fair Value	141.43 - 141.43	141.43	91.51%
P/E	72.98 - 132.14	100.36	35.9%
EV/EBITDA	77.01 - 107.40	90.08	22.0%
EPV	104.15 - 139.32	121.73	64.8%
DDM - Stable	39.08 - 75.65	57.37	-22.3%
DDM - Multi	54.60 - 83.25	66.02	-10.6%