US · BYD
Boyd Gaming Corporation
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- Las Vegas, NV 89118
- Website
- boydgaming.com
Price · as of 2025-12-31
$84.50
Market cap 6.28B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $143.95 | +70.36% |
| Intrinsic Value(DCF) | $45.30 | -46.39% |
| Graham-Dodd Method(GD) | $122.32 | +44.76% |
| Graham Formula(GF) | $274.06 | +224.33% |
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 |
|---|---|---|---|---|---|
| 2011 | $7.37 | $26.20 | $0.00 | $11.10 | $0.00 |
| 2012 | $6.59 | $90.52 | $0.00 | $0.00 | $0.00 |
| 2013 | $11.33 | $20.32 | $2.56 | $0.00 | $0.00 |
| 2014 | $13.51 | $29.09 | $0.00 | $0.00 | $8.07 |
| 2015 | $17.51 | $26.76 | $0.73 | $0.52 | $4.45 |
| 2016 | $19.07 | $27.85 | $3.63 | $19.19 | $29.68 |
| 2017 | $33.37 | $29.27 | $5.46 | $8.58 | $27.89 |
| 2018 | $27.49 | $28.82 | $5.33 | $2.52 | $17.22 |
| 2019 | $21.42 | $25.86 | $56.95 | $4.72 | $46.64 |
| 2020 | $61.35 | $52.98 | $0.00 | $0.00 | $29.62 |
| 2021 | $61.62 | $53.20 | $114.24 | $25.35 | $245.87 |
| 2022 | $59.28 | $62.59 | $62.04 | $27.84 | $79.20 |
| 2023 | $61.89 | $63.24 | $110.02 | $29.04 | $80.19 |
| 2024 | $68.38 | $71.56 | $22.65 | $27.58 | $81.16 |
| 2025 | $82.49 | $143.95 | $21.04 | $122.32 | $274.06 |
AI valuation
Our deep-learning model estimates Boyd Gaming Corporation's (BYD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $143.95
- Current price
- $84.50
- AI upside
- +70.36%
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
$45.30
-46.39% upside
Graham-Dodd
$122.32
+44.76% upside
Graham Formula
$274.06
+224.33% 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 |
| BYD | Boyd Gaming Corporation | $84.50 | 6.28B | +70% | -46% | +45% | +224% | 3.66 | 2.58 | 1.65 | 3.46 | 1.38 | 38.40 | 42.14% | 21.43% | 45.05% | 87.98% | 12.92% | 27.83% | 1.25 | 5.56 | 0.54 | 0.45 | 1.04 | 26446.00% | 412.00% | -3022.00% | 5.76% | 1.00 | 7.25% | 0.86% | 3.20% | 22.83% | 11.01 | 24.85 | 2.36 | 2.43 |
| ALSN | Allison Transmission Hold… | $125.30 | 10.43B | +14% | -41% | -85% | -89% | 17.11 | 5.71 | 3.54 | 11.78 | — | -10.64 | 48.37% | 32.33% | 20.70% | 35.42% | 22.91% | 10.91% | 1.56 | 9.93 | 4.85 | 3.97 | 1.39 | -1179.00% | -667.00% | -137.00% | 6.09% | 1.79 | 19.72% | 0.85% | 14.60% | 5.93% | 12.42 | 18.62 | 4.02 | 2.88 |
| CHDN | Churchill Downs Incorpora… | $91.93 | 6.41B | +26% | -29% | -81% | -14% | 17.24 | -32.78 | 2.27 | 6.96 | — | -32.78 | 33.58% | 25.17% | 12.98% | 87.52% | 16.60% | 9.68% | -3.96 | 2.47 | 0.00 | 0.00 | 0.75 | -634.00% | 701.00% | 11927.00% | 7.45% | 8.66 | 15.41% | 0.46% | 8.00% | 66.17% | 10.11 | 15.05 | 2.55 | 12.09 |
| HRB | H&R Block, Inc. | $30.62 | 3.88B | +110% | +50% | — | +79% | 11.10 | 75.66 | 1.79 | 8.27 | 169.42 | -6.92 | 44.53% | 22.01% | 16.11% | 674.99% | 48.24% | 18.69% | 26.41 | 10.60 | 0.90 | 0.82 | 1.38 | 655.00% | 417.00% | -888.00% | 8.90% | 0.52 | 44.74% | 2.93% | 32.60% | 9.43% | 9.75 | 13.48 | 2.15 | 3.22 |
| KMX | CarMax, Inc. | $43.17 | 6.34B | +155% | -39% | +28% | -39% | 20.51 | 1.64 | 0.36 | 27.03 | 326.03 | 1.68 | 11.43% | 2.80% | 1.77% | 8.13% | 2.35% | 1.83% | 3.11 | 7.31 | 2.31 | 0.20 | 17.61 | 629.00% | -2.00% | -243931.00% | 1.52% | 0.28 | 0.62% | 0.00% | 0.00% | 4.17% | 37.32 | 188.16 | 1.04 | 1.76 |
| LNW | Light & Wonder, Inc. | $99.75 | 8.43B | — | — | — | -34% | — | — | — | — | — | — | 70.80% | 20.95% | 10.54% | 47.97% | 12.36% | 6.12% | 6.16 | 2.28 | 1.61 | 1.06 | 3.41 | 11029.00% | 986.00% | -287.00% | — | 0.86 | 7.83% | — | 0.00% | — | — | — | — | — |
| MGM | MGM Resorts International | $36.86 | 10.08B | +350% | -61% | — | -79% | 44.82 | 3.89 | 0.54 | 37.00 | — | -2.47 | 44.42% | 5.71% | 1.18% | 7.74% | 2.25% | 0.50% | 23.11 | 2.39 | 1.23 | 0.97 | 31.49 | -6833.00% | 172.00% | 3761.00% | 17.63% | 0.78 | 3.75% | 0.00% | 0.00% | 12.98% | 63.44 | 38.11 | 3.62 | 0.75 |
| MNSO | MINISO Group Holding Limi… | $18.02 | 5.61B | +65% | -26% | -88% | +4,259% | 16.43 | 4.20 | 2.55 | 12.31 | 2.53 | 5.01 | 44.94% | 19.51% | 15.40% | 27.05% | 49.62% | 16.17% | 0.30 | 256.83 | 2.04 | 1.50 | -1.00 | 65000.00% | 68876.00% | -1560.00% | 3.25% | 0.38 | 26.72% | 2.87% | 47.20% | 3.60% | 11.98 | 28.26 | 2.34 | 5.61 |
| MTN | Vail Resorts, Inc. | $135.81 | 4.88B | +64% | -55% | — | -40% | 17.99 | 12.63 | 1.81 | 9.61 | 74.79 | -3.46 | 42.78% | 18.89% | 9.45% | 51.91% | 12.06% | 5.19% | 8.11 | 3.26 | 0.63 | 0.49 | 3.45 | 2405.00% | 274.00% | -1488.00% | 5.96% | 0.33 | 9.30% | 6.12% | 110.10% | 11.16% | 14.94 | 26.16 | 2.82 | 1.52 |
| SGHC | Super Group (SGHC) Limite… | $10.70 | 5.41B | +243% | -49% | -93% | -37% | 25.15 | 5.12 | 1.75 | 10.95 | — | 15.53 | 49.59% | 15.51% | 6.67% | 20.45% | 53.49% | 10.95% | 0.13 | 43.27 | 1.25 | 1.07 | -1.30 | -113774.00% | 1816.00% | 15174.00% | 6.72% | 0.66 | 67.47% | 1.55% | 39.00% | 4.23% | 10.04 | 13.24 | 1.56 | 6.26 |
| URBN | Urban Outfitters, Inc. | $66.20 | 5.94B | +57% | -27% | -14% | +45% | 12.74 | 2.10 | 0.96 | 8.90 | 67.86 | 2.10 | 35.97% | 9.82% | 7.54% | 17.59% | 14.97% | 9.76% | 0.44 | — | 1.51 | 0.71 | 1.18 | 1878.00% | 1107.00% | 3899.00% | 7.51% | 0.51 | 14.12% | 0.00% | 0.00% | 5.84% | 10.66 | 14.50 | 1.05 | 4.18 |
About Boyd Gaming Corporation
Boyd Gaming Corporation, together with its subsidiaries, operates as a multi-jurisdictional gaming company. It operates through three segments: Las Vegas Locals, Downtown Las Vegas, and Midwest & South. As of December 31, 2021, the company operated 28 gaming entertainment properties located in Nevada, Illinois, Indiana, Iowa, Kansas, Louisiana, Mississippi, Missouri, Ohio, and Pennsylvania. It also engages in owning and operating a travel agency. The company was founded in 1975 and is headquartered in Las Vegas, Nevada.
- CEO
- Keith E. Smith
- Employees
- 16.13K
- Beta
- 1.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($45.30 ÷ $84.50) − 1 = -46.39% (DCF, example).