Valuation Boyd Gaming Corporation

Stocks

Market Closed - NYSE 16:00:03 2026-09-18 EDT			5-day change	1st Jan Change
72.97 ^USD	-1.72%		-5.23%	-14.39%

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	5,302	-	-
Change	-	-22.74%	7.65%	4.64%	3.86%	-20.39%	-	-
Enterprise Value (EV) ¹	10,054	8,458	8,738	9,272	8,346	8,008	8,309	8,455
Change	-	-15.88%	3.32%	6.1%	-9.98%	-4.05%	3.77%	1.76%
P/E	16.1x	9.29x	10.2x	11.7x	3.78x	10.8x	9.44x	8.55x
PBR	4.85x	3.52x	3.48x	3.95x	2.5x	2.18x	2.09x	1.96x
PEG	-	0.2x	2.39x	10.23x	0x	-0.2x	0.7x	0.8x
Capitalization / Revenue	2.19x	1.6x	1.64x	1.63x	1.63x	1.29x	1.26x	1.2x
EV / Revenue	2.98x	2.38x	2.34x	2.36x	2.04x	1.95x	1.98x	1.92x
EV / EBITDA	7.97x	6.59x	6.79x	7.25x	6.73x	6.61x	6.71x	6.51x
EV / EBIT	11.2x	8.62x	9.69x	9.99x	11.2x	10.4x	10.2x	9.7x
EV / FCF	12.4x	12x	16.2x	16.7x	21.5x	22.9x	23.7x	17.4x
FCF Yield	8.07%	8.36%	6.19%	6%	4.65%	4.36%	4.22%	5.74%
Dividend per Share ²	-	0.6	0.64	0.68	0.72	0.7932	0.8014	0.87
Rate of return	-	1.1%	1.02%	0.94%	0.84%	1.09%	1.1%	1.19%
EPS ²	4.07	5.87	6.12	6.19	22.56	6.765	7.731	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	4,101	4,193	4,403
EBITDA ¹	1,261	1,284	1,286	1,279	1,240	1,212	1,239	1,300
EBIT ¹	900.1	981.2	901.8	927.8	748.4	772.2	817.4	871.8
Net income ¹	463.8	639.4	620	578	1,843	492.7	506	526.6
Net Debt ¹	2,687	2,766	2,611	2,860	1,687	2,706	3,008	3,154
Reference price ²	65.57	54.53	62.61	72.54	85.24	72.97	72.97	72.97
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	10.79x	1.95x	6.61x	1.09%	5.3B
ARISTOCRAT LEISURE LIMITED	23.52x	6.08x	14.25x	1.66%	25.85B
GALAXY ENTERTAINMENT GROUP LIMITED	13.36x	2.24x	7.83x	5.54%	18.21B
EVOLUTION AB	14.36x	6.56x	9.97x	3.52%	16.72B
FLUTTER ENTERTAINMENT PLC	-97.51x	1.43x	9.75x	-.--%	15.54B
SANDS CHINA LTD.	13.47x	2.23x	8.26x	8.25%	12.63B
DRAFTKINGS INC.	214.29x	1.69x	15.57x	-.--%	10.8B
THE LOTTERY CORPORATION LIMITED	29.44x	3.47x	16.53x	3.58%	7.59B
LOTTOMATICA GROUP S.P.A.	20.63x	3.53x	8.77x	2.04%	7.29B
Average	26.93x	3.24x	10.84x	2.85%	13.32B
Weighted average by Cap.	20.77x	3.66x	11.06x	2.96%