Valuation Boyd Gaming Corporation

Stocks

Real-time Estimate Cboe BZX 10:07:45 2026-10-19 EDT			5-day change	1st Jan Change
69.81 ^USD	-0.33%		+1.08%	-17.74%

08-18	Macquarie Lifts Price Target on Boyd Gaming to $94 From $92, Keeps Neutral Rating	MT
08-13	Boyd Gaming Keeps Quarterly Dividend at $0.20 a Share, Payable Oct. 15 to Holders of Record Sept. 15	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,367	5,692	6,127	6,412	6,659	5,089	-	-
Change	-	-22.74%	7.65%	4.64%	3.86%	-23.58%	-	-
Enterprise Value (EV) ¹	10,054	8,458	8,738	9,272	8,346	7,807	8,117	8,277
Change	-	-15.88%	3.32%	6.1%	-9.98%	-6.46%	3.97%	1.97%
P/E	16.1x	9.29x	10.2x	11.7x	3.78x	10.4x	9.07x	8.21x
PBR	4.85x	3.52x	3.48x	3.95x	2.5x	2.1x	2x	1.89x
PEG	-	0.2x	2.39x	10.23x	0x	-0.1x	0.6x	0.8x
Capitalization / Revenue	2.19x	1.6x	1.64x	1.63x	1.63x	1.24x	1.22x	1.16x
EV / Revenue	2.98x	2.38x	2.34x	2.36x	2.04x	1.91x	1.94x	1.88x
EV / EBITDA	7.97x	6.59x	6.79x	7.25x	6.73x	6.45x	6.57x	6.39x
EV / EBIT	11.2x	8.62x	9.69x	9.99x	11.2x	10.1x	9.99x	9.6x
EV / FCF	12.4x	12x	16.2x	16.7x	21.5x	30.6x	23.9x	17x
FCF Yield	8.07%	8.36%	6.19%	6%	4.65%	3.27%	4.18%	5.87%
Dividend per Share ²	-	0.6	0.64	0.68	0.72	0.7879	0.8014	0.87
Rate of return	-	1.1%	1.02%	0.94%	0.84%	1.12%	1.14%	1.24%
EPS ²	4.07	5.87	6.12	6.19	22.56	6.742	7.72	8.533
Distribution rate	-	10.2%	10.5%	11%	3.19%	11.7%	10.4%	10.2%
Net sales ¹	3,370	3,555	3,738	3,930	4,092	4,094	4,183	4,398
EBITDA ¹	1,261	1,284	1,286	1,279	1,240	1,211	1,235	1,295
EBIT ¹	900.1	981.2	901.8	927.8	748.4	770.2	812.3	862.1
Net income ¹	463.8	639.4	620	578	1,843	490.8	504.2	526.6
Net Debt ¹	2,687	2,766	2,611	2,860	1,687	2,718	3,028	3,188
Reference price ²	65.57	54.53	62.61	72.54	85.24	70.04	70.04	70.04
Nbr of stocks (in thousands)	112,346	104,375	97,862	88,389	78,122	72,655	-	-
Announcement Date	2/3/22	2/2/23	2/8/24	2/6/25	2/5/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BOYD GAMING CORPORATION	10.39x	1.91x	6.45x	1.13%	5.09B
ARISTOCRAT LEISURE LIMITED	24.5x	6.31x	14.79x	1.6%	26.24B
LAS VEGAS SANDS CORP.	13.5x	2.67x	7.17x	3.09%	24.62B
GALAXY ENTERTAINMENT GROUP LIMITED	13.81x	2.34x	8.21x	5.38%	18.71B
EVOLUTION AB	13.47x	6.26x	9.53x	3.75%	15.39B
FLUTTER ENTERTAINMENT PLC	-73.64x	1.31x	8.93x	-.--%	13.12B
SANDS CHINA LTD.	12.83x	2.15x	8.1x	8.8%	11.85B
DRAFTKINGS INC.	2520x	1.48x	14.46x	-.--%	9.38B
THE LOTTERY CORPORATION LIMITED	32.89x	3.74x	17.85x	3.23%	8.11B
Average	285.30x	3.13x	10.61x	3%	14.72B
Weighted average by Cap.	185.59x	3.53x	10.50x	3.11%