As of 2024-12-11, the Intrinsic Value of Golden Nugget Online Gaming Inc (GNOG) is
4.09 USD. This GNOG valuation is based on the model Peter Lynch Fair Value.
With the current market price of 5.78 USD, the upside of Golden Nugget Online Gaming Inc is
-29.29%.
GNOG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(71.54) - (27.66) |
(39.35) |
-780.8% |
| DCF (Growth 10y) |
(42.03) - (105.96) |
(59.14) |
-1123.3% |
| DCF (EBITDA 5y) |
(12.06) - (13.98) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(20.97) - (24.76) |
(1,234.50) |
-123450.0% |
| Fair Value |
4.09 - 4.09 |
4.09 |
-29.29% |
| P/E |
11.19 - 17.32 |
13.56 |
134.7% |
| EV/EBITDA |
(3.04) - (3.57) |
(3.42) |
-159.2% |
| EPV |
2.08 - 2.65 |
2.37 |
-59.1% |
| DDM - Stable |
7.48 - 24.61 |
16.04 |
177.6% |
| DDM - Multi |
22.52 - 58.41 |
32.61 |
464.2% |
GNOG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
453.96 |
| Beta |
1.04 |
| Outstanding shares (mil) |
78.54 |
| Enterprise Value (mil) |
453.96 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.80% |
| Cost of Debt |
7.00% |
| WACC |
7.95% |