The Discounted Cash Flow (DCF) valuation of Golden Entertainment Inc (GDEN) is 35.58 USD. With the latest stock price at 28.31 USD, the upside of Golden Entertainment Inc based on DCF is 25.7%.
Based on the latest price of 28.31 USD and our DCF valuation, Golden Entertainment Inc (GDEN) is a buy. buying GDEN stocks now will result in a potential gain of 25.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 10.6% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 17.59 - 110.91 | 35.58 |
| Upside | -37.9% - 291.8% | 25.7% |