As of 2025-05-16, the Intrinsic Value of Golden Entertainment Inc (GDEN) is 41.60 USD. This GDEN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.29 USD, the upside of Golden Entertainment Inc is 42.00%.
The range of the Intrinsic Value is 27.79 - 71.63 USD
Based on its market price of 29.29 USD and our intrinsic valuation, Golden Entertainment Inc (GDEN) is undervalued by 42.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.79 - 71.63 | 41.60 | 42.0% |
| DCF (Growth 10y) | 30.20 - 74.57 | 44.28 | 51.2% |
| DCF (EBITDA 5y) | 23.14 - 47.39 | 36.41 | 24.3% |
| DCF (EBITDA 10y) | 27.39 - 55.42 | 40.83 | 39.4% |
| Fair Value | 20.76 - 20.76 | 20.76 | -29.14% |
| P/E | 27.51 - 72.00 | 41.36 | 41.2% |
| EV/EBITDA | 13.47 - 32.80 | 25.16 | -14.1% |
| EPV | 70.29 - 139.68 | 104.98 | 258.4% |
| DDM - Stable | 13.39 - 32.08 | 22.73 | -22.4% |
| DDM - Multi | 24.01 - 45.18 | 31.39 | 7.2% |
| Market Cap (mil) | 774.43 |
| Beta | 0.88 |
| Outstanding shares (mil) | 26.44 |
| Enterprise Value (mil) | 1,127.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.21% |
| Cost of Debt | 10.91% |
| WACC | 8.91% |