Boyd Gaming Corp
NYSE:BYD

Watchlist Manager
Boyd Gaming Corp Logo
Boyd Gaming Corp
NYSE:BYD
Watchlist
Price: 88.17 USD -1.55%
Market Cap: 6.9B USD

Relative Value

The Relative Value of one BYD stock under the Base Case scenario is 112.45 USD. Compared to the current market price of 88.17 USD, Boyd Gaming Corp is Undervalued by 22%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BYD Relative Value
Base Case
112.45 USD
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
42
Median 3Y
1.7
Median 5Y
1.7
Industry
1.4
Forward
1.7
vs History
85
vs Industry
49
Median 3Y
9.8
Median 5Y
10.3
Industry
20
Forward
12.4
vs History
19
vs Industry
51
Median 3Y
6.6
Median 5Y
6.7
Industry
9.5
vs History
vs Industry
40
Median 3Y
11.3
Median 5Y
10.3
Industry
18.1
vs History
92
vs Industry
21
Median 3Y
3.7
Median 5Y
4
Industry
2.1
vs History
84
vs Industry
37
Median 3Y
2.3
Median 5Y
2.4
Industry
1.9
Forward
2.1
vs History
74
vs Industry
39
Median 3Y
4.4
Median 5Y
4.5
Industry
3.7
vs History
60
vs Industry
51
Median 3Y
7
Median 5Y
7.2
Industry
10.6
Forward
6.8
vs History
50
vs Industry
53
Median 3Y
8.9
Median 5Y
9.2
Industry
16.4
Forward
10.2
vs History
65
vs Industry
47
Median 3Y
9.2
Median 5Y
9.4
Industry
11.3
vs History
17
vs Industry
36
Median 3Y
16
Median 5Y
14.9
Industry
16.4
vs History
71
vs Industry
38
Median 3Y
1.5
Median 5Y
1.5
Industry
1.3

Multiples Across Competitors

BYD Competitors Multiples
Boyd Gaming Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Boyd Gaming Corp
NYSE:BYD
6.9B USD 1.7 3.7 6.9 9
US
Las Vegas Sands Corp
NYSE:LVS
40.4B USD 3.2 25.9 11.8 18.2
IE
Flutter Entertainment PLC
LSE:FLTR
25.6B GBP 1.7 -116 17.6 59
AU
Aristocrat Leisure Ltd
ASX:ALL
35.6B AUD 5.7 21.7 18.2 18.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
176.5B HKD 3.9 18.4 18.4 18.4
MO
Sands China Ltd
HKEX:1928
150.5B HKD 2.7 21 18.9 18.9
US
DraftKings Inc
NASDAQ:DKNG
16.7B USD 3 -62.1 -430 -54.9
SE
Evolution AB (publ)
STO:EVO
119.7B SEK 5.1 9.9 7.2 8
US
Wynn Resorts Ltd
NASDAQ:WYNN
12B USD 1.7 23.8 10.6 15.5
US
Scientific Games Corp
F:TJW
9.9B EUR 3.6 28.7 19.4 19.4
ZA
Sun International Ltd
JSE:SUI
9.9B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Boyd Gaming Corp
NYSE:BYD
Average P/E: 19.1
3.7
3%
1.2
US
Las Vegas Sands Corp
NYSE:LVS
25.9
19%
1.4
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -116
290%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
21.7
9%
2.4
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.4
14%
1.3
MO
Sands China Ltd
HKEX:1928
21
14%
1.5
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -62.1 N/A N/A
SE
Evolution AB (publ)
STO:EVO
9.9
1%
9.9
US
Wynn Resorts Ltd
NASDAQ:WYNN
23.8
12%
2
US
S
Scientific Games Corp
F:TJW
28.7
35%
0.8
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Boyd Gaming Corp
NYSE:BYD
Average EV/EBITDA: 14.3
6.9
2%
3.5
US
Las Vegas Sands Corp
NYSE:LVS
11.8
13%
0.9
IE
Flutter Entertainment PLC
LSE:FLTR
17.6
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
18.2
18%
1
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.4
13%
1.4
MO
Sands China Ltd
HKEX:1928
18.9
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -430 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.2
1%
7.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
10.6
9%
1.2
US
S
Scientific Games Corp
F:TJW
19.4
15%
1.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Boyd Gaming Corp
NYSE:BYD
Average EV/EBIT: 20.5
9
-3%
N/A
US
Las Vegas Sands Corp
NYSE:LVS
18.2
16%
1.1
IE
Flutter Entertainment PLC
LSE:FLTR
59
62%
1
AU
Aristocrat Leisure Ltd
ASX:ALL
18.2
11%
1.7
HK
Galaxy Entertainment Group Ltd
HKEX:27
18.4
15%
1.2
MO
Sands China Ltd
HKEX:1928
18.9
9%
2.1
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -54.9 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8
0%
N/A
US
Wynn Resorts Ltd
NASDAQ:WYNN
15.5
6%
2.6
US
S
Scientific Games Corp
F:TJW
19.4
15%
1.3
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A