BYD
Boyd Gaming Corp
Price:  
54.46 
USD
Volume:  
790,137.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BYD Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Boyd Gaming Corp (BYD) is 78.61 USD. This BYD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.46 USD, the upside of Boyd Gaming Corp is %.

The range of the Intrinsic Value is 64.49 - 98.68 USD

54.46 USD
Stock Price
78.61 USD
Intrinsic Value
Intrinsic Value Details

BYD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.49 - 98.68 78.61 44.4%
DCF (Growth 10y) 71.61 - 104.91 85.44 56.9%
DCF (EBITDA 5y) 70.16 - 93.90 81.29 49.3%
DCF (EBITDA 10y) 76.23 - 101.89 88.06 61.7%
Fair Value 146.71 - 146.71 146.71 169.38%
P/E 75.57 - 104.56 90.19 65.6%
EV/EBITDA 61.37 - 93.34 76.39 40.3%
EPV 89.69 - 116.33 103.01 89.1%
DDM - Stable 35.26 - 65.38 50.32 -7.6%
DDM - Multi 39.52 - 58.33 47.21 -13.3%

BYD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,167.17
Beta 0.94
Outstanding shares (mil) 94.88
Enterprise Value (mil) 7,751.68
Market risk premium 4.60%
Cost of Equity 10.36%
Cost of Debt 5.36%
WACC 8.11%