The Discounted Cash Flow (DCF) valuation of Golden Entertainment Inc (GDEN) is 91.16 USD. With the latest stock price at 33.19 USD, the upside of Golden Entertainment Inc based on DCF is 174.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 13.1% | 10.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 66.45 - 141.89 | 91.16 |
| Upside | 100.2% - 327.6% | 174.7% |