Valuation Caesars Entertainment, Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-05-08 EDT			5-day change	1st Jan Change
28.04 ^USD	+0.94%		-1.20%	+19.88%

04-30	Macquarie Lifts Price Target on Caesars Entertainment to $34 From $32, Keeps Outperform Rating	MT
04-29	VICI lifts annual AFFO forecast on experiential real estate investments	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	19,994	8,926	10,113	7,101	4,774	5,711	-	-
Change	-	-55.36%	13.29%	-29.78%	-32.77%	19.63%	-	-
Enterprise Value (EV) ¹	45,140	20,973	21,547	18,529	15,792	16,048	15,169	13,229
Change	-	-53.54%	2.73%	-14%	-14.77%	1.62%	-5.47%	-12.79%
P/E ratio	-19.4x	-9.93x	12.9x	-25.9x	-9.67x	-44x	70.2x	28.4x
PBR	4.46x	2.4x	2.22x	1.7x	1.35x	1.65x	1.64x	1.79x
PEG	-	0.7x	-0x	0x	-0.1x	0.6x	-0x	0x
Capitalization / Revenue	2.09x	0.82x	0.88x	0.63x	0.42x	0.48x	0.47x	0.46x
EV / Revenue	4.72x	1.94x	1.87x	1.65x	1.37x	1.36x	1.25x	1.06x
EV / EBITDA	15.1x	6.47x	5.47x	4.96x	4.36x	4.3x	3.95x	3.33x
EV / EBIT	26.5x	12.1x	8.72x	8.04x	8.5x	7.35x	6.57x	5.26x
EV / FCF	66.5x	512x	39.5x	-83.8x	31.8x	18.4x	14.7x	-
FCF Yield	1.5%	0.2%	2.53%	-1.19%	3.15%	5.44%	6.8%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-4.83	-4.19	3.64	-1.29	-2.42	-0.6377	0.3992	0.986
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	9,570	10,821	11,528	11,245	11,486	11,833	12,133	12,438
EBITDA ¹	2,993	3,243	3,938	3,739	3,624	3,734	3,841	3,967
EBIT ¹	1,706	1,739	2,472	2,304	1,858	2,185	2,310	2,514
Net income ¹	-1,019	-899	786	-278	-502	-126	80.14	231.6
Net Debt ¹	25,146	12,047	11,434	11,428	11,018	10,337	9,458	7,518
Reference price ²	93.53	41.60	46.88	33.42	23.39	28.04	28.04	28.04
Nbr of stocks (in thousands)	213,774	214,566	215,711	212,480	204,108	203,677	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/25/25	2/17/26	-	-	-

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.($)
CAESARS ENTERTAINMENT, INC.	-43.97x	1.36x	4.3x	-.--%	5.71B
ARISTOCRAT LEISURE LIMITED	18.33x	4.64x	11.05x	2.05%	20.45B
GALAXY ENTERTAINMENT GROUP LIMITED	12.88x	2.13x	7.47x	4.85%	18.32B
FLUTTER ENTERTAINMENT PLC	39.65x	1.51x	9.69x	-.--%	17.6B
SANDS CHINA LTD.	13.99x	2.65x	9.15x	6.17%	16.98B
EVOLUTION AB	11.1x	5.08x	7.77x	4.73%	13.72B
DRAFTKINGS INC.	83.79x	1.89x	16.32x	-.--%	12.65B
THE LOTTERY CORPORATION LIMITED	32.16x	3.61x	17.97x	3.12%	8.54B
LOTTOMATICA GROUP S.P.A.	18.23x	3.53x	8.86x	2.1%	7.56B
SUPER GROUP (SGHC) LIMITED	15.1x	2.29x	8.54x	1.53%	6.65B
Average	20.13x	2.87x	10.11x	2.46%	12.82B
Weighted average by Cap.	23.56x	2.96x	10.17x	2.76%