As of 2024-07-27, the Intrinsic Value of Boyd Gaming Corp (BYD) is
79.51 USD. This BYD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.05 USD, the upside of Boyd Gaming Corp is
%.
The range of the Intrinsic Value is 65.74 - 98.82 USD
79.51 USD
Intrinsic Value
BYD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
65.74 - 98.82 |
79.51 |
30.2% |
| DCF (Growth 10y) |
72.98 - 105.06 |
86.41 |
41.5% |
| DCF (EBITDA 5y) |
75.86 - 92.06 |
85.18 |
39.5% |
| DCF (EBITDA 10y) |
80.92 - 100.47 |
91.33 |
49.6% |
| Fair Value |
146.71 - 146.71 |
146.71 |
140.30% |
| P/E |
76.64 - 105.63 |
96.79 |
58.5% |
| EV/EBITDA |
65.53 - 90.80 |
80.15 |
31.3% |
| EPV |
91.32 - 116.47 |
103.89 |
70.2% |
| DDM - Stable |
36.63 - 66.84 |
51.74 |
-15.3% |
| DDM - Multi |
41.36 - 59.83 |
48.99 |
-19.8% |
BYD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,792.42 |
| Beta |
0.82 |
| Outstanding shares (mil) |
94.88 |
| Enterprise Value (mil) |
8,376.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.06% |
| Cost of Debt |
5.36% |
| WACC |
8.05% |