GDEN
Golden Entertainment Inc
Price:  
27.61 
USD
Volume:  
137,584.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GDEN Intrinsic Value

40.30 %
Upside

What is the intrinsic value of GDEN?

As of 2025-08-04, the Intrinsic Value of Golden Entertainment Inc (GDEN) is 38.74 USD. This GDEN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.61 USD, the upside of Golden Entertainment Inc is 40.30%.

The range of the Intrinsic Value is 26.84 - 62.24 USD

Is GDEN undervalued or overvalued?

Based on its market price of 27.61 USD and our intrinsic valuation, Golden Entertainment Inc (GDEN) is undervalued by 40.30%.

27.61 USD
Stock Price
38.74 USD
Intrinsic Value
Intrinsic Value Details

GDEN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.84 - 62.24 38.74 40.3%
DCF (Growth 10y) 28.76 - 63.65 40.58 47.0%
DCF (EBITDA 5y) 22.39 - 44.76 33.96 23.0%
DCF (EBITDA 10y) 26.15 - 50.59 37.54 36.0%
Fair Value 4.61 - 4.61 4.61 -83.30%
P/E 6.37 - 55.70 28.17 2.0%
EV/EBITDA 14.24 - 33.92 25.47 -7.8%
EPV 67.19 - 118.72 92.96 236.7%
DDM - Stable 2.92 - 5.96 4.44 -83.9%
DDM - Multi 36.65 - 50.56 42.08 52.4%

GDEN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 730.01
Beta 1.02
Outstanding shares (mil) 26.44
Enterprise Value (mil) 1,084.11
Market risk premium 4.60%
Cost of Equity 9.33%
Cost of Debt 10.91%
WACC 9.63%