What is the intrinsic value of GNOG?

As of 2025-04-24, 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%.

Is GNOG undervalued or overvalued?

Based on its market price of 5.78 USD and our intrinsic valuation, Golden Nugget Online Gaming Inc (GNOG) is overvalued by 29.29%.

	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)	(11.05) - (12.39)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(19.86) - (22.90)	(1,234.50)	-123450.0%
Fair Value	4.09 - 4.09	4.09	-29.29%
P/E	9.25 - 11.20	10.83	87.4%
EV/EBITDA	(2.54) - (2.77)	(2.64)	-145.7%
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%