US · BALY
Bally's Corporation
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- Providence, RI 02903
- Website
- ballys.com
Price · as of 2024-12-31
$13.24
Market cap 588.18M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $53.57 | +304.61% |
| Intrinsic Value(DCF) | $4.85 | -63.37% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | $9.76 | $16.48 | |||
| 2018 | $13.92 | $23.12 | |||
| 2019 | $6.39 | $39.30 | |||
| 2020 | $2.05 | $3.40 | |||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $0.00 | $0.00 | |||
| 2024 | $12.12 | $53.57 | $5.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Bally's Corporation's (BALY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $53.57
- Current price
- $13.24
- AI upside
- +304.61%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$4.85
-63.37% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BALY | Bally's Corporation | $13.24 | 588.18M | +305% | -63% | — | — | -1.03 | 19.01 | 0.24 | 38.98 | -0.44 | -0.19 | 54.17% | -10.54% | -23.17% | -170.41% | -5.00% | -8.93% | 159.83 | -0.83 | 0.66 | 0.43 | 34.70 | 23362.00% | 6.00% | -3015.00% | -14.61% | 0.17 | -1.66% | 0.00% | 0.00% | 22.95% | -20.73 | -62.40 | 2.19 | 0.02 |
| ACEL | Accel Entertainment, Inc. | $11.36 | 957.58M | +188% | +47% | -67% | -51% | 24.06 | 3.33 | 0.69 | 7.45 | — | -6.02 | 30.18% | 7.38% | 2.86% | 15.57% | 11.39% | 3.60% | 2.33 | 2.53 | 2.76 | 2.47 | 2.01 | -2264.00% | 517.00% | 761.00% | 6.44% | 1.02 | 10.43% | 0.00% | 0.00% | 3.00% | 12.80 | 21.29 | 0.95 | 2.52 |
| AXL | American Axle & Manufactu… | $8.62 | 1.02B | +234% | -78% | -44% | -69% | 15.69 | 0.98 | 0.09 | 3.79 | — | -8.33 | 12.10% | 3.94% | 0.57% | 5.99% | 4.63% | 0.67% | 4.86 | 1.30 | 1.63 | 1.07 | 3.03 | -20000.00% | 75.00% | 139.00% | 37.21% | 0.39 | 7.02% | 0.00% | 0.00% | 51.56% | 11.32 | 13.38 | 0.45 | 1.55 |
| BJRI | BJ's Restaurants, Inc. | $37.99 | 840.5M | +4% | -62% | -49% | -81% | 49.81 | 2.25 | 0.61 | 15.10 | — | 2.27 | 74.17% | 1.04% | 1.23% | 4.54% | 1.66% | 1.47% | 1.35 | 2.57 | 0.41 | 0.24 | 5.49 | -1463.00% | 181.00% | 25493.00% | 2.96% | 0.52 | 2.89% | 0.00% | 0.10% | 4.94% | 92.73 | 53.14 | 0.96 | 2.35 |
| CANG | Cango Inc. | $0.76 | 263.3M | +538% | +26% | +124% | — | 18.74 | 1.38 | 6.99 | 17.87 | — | 1.39 | 55.31% | 22.24% | 37.27% | 7.59% | 8.93% | 5.65% | 0.04 | 271.37 | 1.88 | 1.43 | -6.12 | -96000.00% | -5273.00% | -22097.00% | -22.05% | -0.17 | -62.15% | 0.00% | 0.00% | 5.00% | 18.27 | -2.64 | 4.06 | 2.34 |
| CBRL | Cracker Barrel Old Countr… | $32.72 | 730.58M | -10% | -53% | -53% | -46% | 18.85 | 1.89 | 0.25 | 10.16 | 149.97 | 2.00 | 32.95% | 1.58% | 1.33% | 10.29% | 3.46% | 2.15% | 2.44 | 2.69 | 0.50 | 0.12 | 5.64 | 1257.00% | 37.00% | 4809.00% | 6.89% | 0.35 | 3.79% | 2.64% | 49.80% | 14.41% | 35.68 | 32.58 | 0.56 | 2.12 |
| CSV | Carriage Services, Inc. | $46.07 | 725.38M | -1% | -56% | — | -19% | 13.63 | 2.76 | 1.68 | 9.02 | 24.89 | -3.24 | 35.14% | 23.39% | 12.34% | 22.23% | 9.92% | 3.92% | 1.65 | 3.44 | 0.98 | 0.74 | 3.38 | 5476.00% | 328.00% | 1161.00% | 5.71% | 1.06 | 5.55% | 1.00% | 13.60% | 20.93% | 11.49 | 28.00 | 2.69 | 1.24 |
| GDEN | Golden Entertainment, Inc… | $28.90 | 756.43M | -18% | -59% | — | — | -63.01 | 1.83 | 1.21 | 10.41 | — | 2.72 | 39.53% | 3.39% | -1.93% | -2.73% | 2.48% | -1.17% | 1.07 | 0.70 | 1.17 | 0.77 | 3.52 | -11345.00% | -478.00% | -1617.00% | 4.62% | 0.93 | 4.10% | 3.42% | -215.50% | 13.20% | 54.04 | 32.70 | 1.83 | 1.40 |
| LQDT | Liquidity Services, Inc. | $31.61 | 980.35M | +102% | +92% | -75% | +9% | 33.07 | 4.57 | 1.95 | 16.65 | 86.80 | 10.67 | 43.81% | 7.36% | 5.89% | 14.56% | 68.42% | 7.78% | 0.07 | — | 1.38 | 1.23 | -3.53 | 3810.00% | 3120.00% | -384.00% | 6.35% | 0.41 | 161.51% | 0.00% | 0.00% | 4.08% | 21.59 | 12.84 | 1.59 | 5.16 |
| SABR | Sabre Corporation | $1.18 | 466.29M | +2,594% | -46% | — | — | 1.20 | -0.60 | 0.23 | 9.40 | — | -0.18 | 56.44% | 12.66% | 18.93% | -39.25% | 13.03% | 11.47% | -4.24 | 0.79 | 1.07 | 0.91 | 8.02 | -28356.00% | -854.00% | 147452.00% | -33.84% | -0.11 | -7.92% | 0.00% | 0.00% | 115.72% | 12.24 | -20.12 | 1.55 | -0.22 |
| SG | Sweetgreen, Inc. | $5.55 | 656.38M | +326% | -61% | — | — | -4.74 | 1.79 | 0.94 | -14.43 | -10.70 | 2.00 | 4.71% | -20.50% | -19.73% | -33.42% | -23.54% | -16.30% | 1.00 | -7332.53 | 1.09 | 0.80 | -4.25 | 4430.00% | 39.00% | 14420.00% | -18.75% | -0.11 | -20.14% | 0.00% | 0.00% | 0.00% | -6.47 | -7.56 | 1.33 | -0.61 |
About Bally's Corporation
Bally’s Corporation is a global casino-entertainment company with a growing omni-channel presence, currently owning and managing 15 casinos across 10 states, a golf course in New York, a horse racetrack in Colorado, and having access to OSB licenses in 18 states. The recent acquisition of Aspers Casino in Newcastle, UK, further expands its international footprint and enhances its diverse entertainment offerings. It also owns Bally’s Interactive International, formerly Gamesys Group, a leading, global, interactive gaming operator, Bally Bet, a first-in-class sports betting platform, and Bally Casino, a growing iCasino platform. With 10,600 employees, the Company’s casino operations include approximately 15,300 slot machines, 580 table games, and 3,800 hotel rooms. Bally’s also has rights to developable land in Las Vegas post the closure of the Tropicana. Upon completion of the announced merger with The Queen Casino & Entertainment Inc. (“Queen”), the above portfolio is expected to be supplemented with four additional casinos across three states, one of which will be an additional state that expands Bally’s jurisdiction of operations to include the state of Iowa. Queen will also add over 900 employees, and operations that currently include approximately 2,400 slot machines, 50 table games, and 150 hotel rooms to the Bally’s portfolio. Bally’s will also become the successor of Queen’s significant economic stake in a global lottery management and services business through its investment in Intralot S.A. (ATSE: INLOT).
- CEO
- Robeson Mandela Reeves
- Employees
- 10K
- Beta
- 1.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.85 ÷ $13.24) − 1 = -63.37% (DCF, example).