BYD
Boyd Gaming Corp
Price:  
64.34 
USD
Volume:  
573,876.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BYD Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Boyd Gaming Corp (BYD) is 86.26 USD. This BYD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.34 USD, the upside of Boyd Gaming Corp is %.

The range of the Intrinsic Value is 66.83 - 117.20 USD

64.34 USD
Stock Price
86.26 USD
Intrinsic Value
Intrinsic Value Details

BYD Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.83 - 117.20 86.26 34.1%
DCF (Growth 10y) 76.36 - 128.23 96.47 49.9%
DCF (EBITDA 5y) 69.32 - 86.42 77.19 20.0%
DCF (EBITDA 10y) 78.41 - 102.40 89.35 38.9%
Fair Value 158.39 - 158.39 158.39 146.18%
P/E 91.45 - 179.17 115.60 79.7%
EV/EBITDA 64.61 - 85.88 76.26 18.5%
EPV 96.49 - 138.97 117.73 83.0%
DDM - Stable 41.77 - 88.84 65.31 1.5%
DDM - Multi 42.78 - 73.96 54.49 -15.3%

BYD Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,296.31
Beta 1.29
Outstanding shares (mil) 97.86
Enterprise Value (mil) 8,936.21
Market risk premium 4.60%
Cost of Equity 9.02%
Cost of Debt 5.31%
WACC 7.43%