Company Valuation: Bally's Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 727.5 812.2 467.3 - -
Change - 11.63% -42.46% - -
Enterprise Value (EV) 1 3,875 4,514 5,069 5,282 5,076
Change - 16.5% 12.29% 4.2% -3.91%
P/E -1.58x -1.4x -1.16x -1.82x -1.78x
PBR 24.4x 0.81x 0.27x 0.32x 0.38x
PEG - -2.34x 0x 0.1x -0.74x
Capitalization / Revenue 0.3x 0.31x 0.15x 0.14x 0.12x
EV / Revenue 1.58x 1.7x 1.6x 1.54x 1.33x
EV / EBITDA 7.82x 8.99x 10.4x 9.62x -
EV / EBIT -15x -15.1x 36.4x 40x 24.7x
EV / FCF -45.1x -16.4x -10.5x -41x -
FCF Yield -2.21% -6.1% -9.51% -2.44% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -11.71 -11.78 -7.963 -5.086 -5.208
Distribution rate - - - - -
Net sales 1 2,450 2,657 3,166 3,430 3,808
EBITDA 1 495.6 502.4 485.3 549 -
EBIT 1 -258.3 -298.5 139.4 132 205.5
Net income 1 -567.8 -701.1 -485.1 -299.6 -324.3
Net Debt 1 3,148 3,702 4,602 4,815 4,608
Reference price 2 18.470 16.520 9.260 9.260 9.260
Nbr of stocks (in thousands) 40,667 49,162 50,470 - -
Announcement Date 3/17/25 3/23/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-1.29x1.59x10.37x-.--% 516M
23.66x6.1x14.3x1.65% 26.12B
14.95x2.54x8.85x4.93% 20.09B
-245.88x1.56x10.56x-.--% 17.81B
13.8x6.32x9.6x3.64% 16.49B
15.5x2.52x9.35x6.93% 15.12B
246.89x2.03x18.62x-.--% 12.99B
31.74x3.68x17.49x3.32% 8.29B
15.6x2.29x8.39x2.33% 6.76B
Average 12.77x 3.18x 11.95x 2.53% 13.8B
Weighted average by Cap. 4.65x 3.65x 11.98x 2.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BALY Stock
  4. Valuation Bally's Corporation