Valuation Caesars Entertainment, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 12:15:06 2024-09-13 EDT			5-day change	1st Jan Change
38.93 ^USD	+6.57%		+5.40%	-17.11%

09-05	Macquarie Adjusts Price Target on Caesars Entertainment to $50 From $52, Maintains Outperform Rating	MT
09-04	Morgan Stanley Trims Price Target on Caesars Entertainment to $40 From $41, Keeps Equalweight Rating	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,625	15,469	19,994	8,926	10,113	7,903	-	-
Change	-	234.47%	29.26%	-55.36%	13.29%	-21.85%	-	-
Enterprise Value (EV) ¹	7,925	40,146	45,140	20,973	21,547	18,976	17,689	15,559
Change	-	406.56%	12.44%	-53.54%	2.73%	-11.93%	-6.78%	-12.04%
P/E ratio	57.9x	-5.5x	-19.4x	-9.93x	12.9x	-37.2x	21.1x	17.3x
PBR	4.14x	3.08x	4.46x	2.4x	2.22x	1.74x	1.56x	1.24x
PEG	-	0x	0.3x	0.7x	-0x	0x	-0x	0.8x
Capitalization / Revenue	1.83x	4.45x	2.09x	0.82x	0.88x	0.69x	0.66x	0.65x
EV / Revenue	3.13x	11.6x	4.72x	1.94x	1.87x	1.65x	1.48x	1.28x
EV / EBITDA	11.4x	54.5x	15.1x	6.47x	5.47x	4.9x	4.3x	3.75x
EV / EBIT	19.3x	-91.9x	26.5x	12.1x	8.72x	8.14x	6.56x	5.59x
EV / FCF	55.9x	-53.9x	66.5x	512x	39.5x	15.2x	11.9x	9.94x
FCF Yield	1.79%	-1.86%	1.5%	0.2%	2.53%	6.56%	8.39%	10.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.03	-13.5	-4.83	-4.19	3.64	-0.9824	1.734	2.107
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	2,528	3,474	9,570	10,821	11,528	11,492	11,970	12,155
EBITDA ¹	697.5	737	2,993	3,243	3,938	3,870	4,110	4,151
EBIT ¹	410	-437	1,706	1,739	2,472	2,331	2,698	2,784
Net income ¹	81	-1,757	-1,019	-899	786	-154.1	361.9	424
Net Debt ¹	3,300	24,677	25,146	12,047	11,434	11,073	9,786	7,656
Reference price ²	59.64	74.27	93.53	41.60	46.88	36.53	36.53	36.53
Nbr of stocks (in thousands)	77,546	208,277	213,774	214,566	215,711	216,338	-	-
Announcement Date	20-02-26	21-02-25	22-02-22	23-02-21	24-02-20	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CAESARS ENTERTAINMENT, INC.	-37.18x	1.65x	4.9x	-.--%	7.9B
FLUTTER ENTERTAINMENT PLC	135.16x	3.07x	17.41x	-.--%	39.02B
ARISTOCRAT LEISURE LIMITED	24.34x	5.37x	14.93x	+1.42%	23.3B
EVOLUTION AB	16.82x	8.43x	12.2x	+3.01%	20.4B
DRAFTKINGS INC.	-141.01x	3.68x	48.65x	-.--%	18.74B
GALAXY ENTERTAINMENT GROUP LIMITED	12.8x	2.27x	7.89x	+3.87%	15.88B
SANDS CHINA LTD	14.89x	2.85x	9.02x	+0.23%	14.27B
CHURCHILL DOWNS INCORPORATED	24.45x	5.4x	12.69x	+0.28%	10.3B
LA FRANÇAISE DES JEUX	17.01x	2.21x	9.02x	+4.94%	7.81B
THE LOTTERY CORPORATION LIMITED	28.88x	3.37x	16.63x	+3.35%	7.54B
Average	9.62x	3.83x	15.33x	+1.71%	16.52B
Weighted average by Cap.	25.83x	4.08x	17.00x	+1.37%