As of 2025-02-14, the Intrinsic Value of Full House Resorts Inc (FLL) is
8.85 USD. This FLL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 5.42 USD, the upside of Full House Resorts Inc is
63.30%.
The range of the Intrinsic Value is 1.93 - 29.39 USD
FLL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(8.33) - (0.28) |
(6.31) |
-216.4% |
DCF (Growth 10y) |
1.93 - 29.39 |
8.85 |
63.3% |
DCF (EBITDA 5y) |
1.62 - 20.92 |
10.04 |
85.2% |
DCF (EBITDA 10y) |
5.15 - 28.28 |
14.95 |
175.9% |
Fair Value |
-28.69 - -28.69 |
-28.69 |
-629.34% |
P/E |
(12.76) - (14.30) |
(13.57) |
-350.4% |
EV/EBITDA |
(8.74) - 5.54 |
(1.44) |
-126.5% |
EPV |
(22.32) - (24.69) |
(23.51) |
-533.7% |
DDM - Stable |
(9.83) - (53.73) |
(31.78) |
-686.3% |
DDM - Multi |
(1.43) - (6.22) |
(2.34) |
-143.1% |
FLL Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
192.95 |
Beta |
0.84 |
Outstanding shares (mil) |
35.60 |
Enterprise Value (mil) |
637.55 |
Market risk premium |
4.60% |
Cost of Equity |
9.05% |
Cost of Debt |
7.37% |
WACC |
7.67% |