US · FLL
Full House Resorts, Inc.
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- Las Vegas, NV 89135
- Website
- fullhouseresorts.com
Price · as of 2024-12-31
$2.54
Market cap 81.09M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $26.12 | +928.35% |
| Intrinsic Value(DCF) | $3.57 | +40.55% |
| 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 | $3.90 | $36.14 | $0.00 | $3.97 | $31.54 |
| 2011 | $3.07 | $50.72 | $316,859.11 | $2.82 | $26.51 |
| 2012 | $3.30 | $118.28 | $20,820.64 | $10.08 | $41.30 |
| 2013 | $2.45 | $329.32 | $613.57 | $2.02 | $0.00 |
| 2014 | $1.52 | $45.88 | $0.00 | $0.00 | $8.13 |
| 2015 | $1.52 | $25.66 | $0.39 | $1.71 | $0.00 |
| 2016 | $2.22 | $24.02 | $0.59 | $0.50 | $0.00 |
| 2017 | $3.18 | $25.89 | $0.37 | $0.25 | $0.00 |
| 2018 | $2.20 | $41.44 | $0.72 | $0.87 | $0.00 |
| 2019 | $2.26 | $25.14 | $0.19 | $0.21 | $0.00 |
| 2020 | $8.35 | $35.04 | $0.92 | $1.33 | $0.00 |
| 2021 | $9.01 | $181.14 | $0.11 | $4.61 | $17.87 |
| 2022 | $7.87 | $57.35 | $0.00 | $0.13 | $0.37 |
| 2023 | $5.00 | $34.97 | $41.78 | $0.00 | $0.00 |
| 2024 | $4.27 | $26.12 | $22.08 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Full House Resorts, Inc.'s (FLL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $26.12
- Current price
- $2.54
- AI upside
- +928.35%
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
$3.57
+40.55% 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 |
| FLL | Full House Resorts, Inc. | $2.54 | 81.09M | +928% | +41% | — | — | -3.67 | 3.69 | 0.51 | 14.94 | -6.01 | -1.99 | 51.32% | 0.94% | -13.93% | -68.73% | 0.51% | -5.97% | 13.03 | 0.06 | 0.79 | 0.67 | 11.44 | 6111.00% | 2116.00% | -6931.00% | -25.95% | 0.21 | -7.14% | 0.00% | 0.00% | 0.00% | 231.55 | -16.44 | 2.18 | 0.41 |
| CPHC | Canterbury Park Holding C… | $15.65 | 79.8M | +1,026% | -9% | -6% | -78% | 46.67 | 1.17 | 1.60 | 10.00 | — | 1.17 | 78.81% | 10.45% | 3.43% | 2.55% | 7.21% | 1.97% | 0.00 | — | 2.29 | 1.75 | -1.18 | -8028.00% | 20.00% | -25147.00% | -5.57% | 0.61 | -8.86% | 1.43% | 66.50% | 1.43% | 13.01 | -15.23 | 1.36 | 3.89 |
| GRWG | GrowGeneration Corp. | $1.13 | 67.62M | +4,774% | -59% | — | +450% | -1.39 | 0.57 | 0.36 | -1.65 | -17.55 | 0.63 | 23.15% | -27.52% | -26.21% | -33.74% | -41.32% | -23.95% | 0.31 | -742.46 | 4.66 | 2.67 | -0.32 | 789.00% | -1639.00% | -2843.00% | -5.51% | -0.07 | -3.00% | 0.00% | 0.00% | 13.39% | -0.95 | -13.02 | 0.26 | -0.58 |
| IRBT | iRobot Corporation | $0.05 | 1.72M | +55,270% | +5,141% | — | +129,652% | -1.44 | 3.42 | 0.31 | -2.96 | — | -1.92 | 20.88% | -15.10% | -21.34% | -112.92% | -51.51% | -23.29% | 3.71 | -4.66 | 1.32 | 0.84 | -0.91 | -5531.00% | -2344.00% | -7166.00% | -15.91% | -0.15 | -16.68% | 0.00% | 0.00% | 0.00% | -2.94 | -9.07 | 0.44 | 0.42 |
| KNDI | Kandi Technologies Group,… | $1.01 | 86.85M | +9,768% | -39% | -27% | — | -2.52 | 0.37 | 1.01 | -5.19 | — | 0.42 | 30.78% | -53.92% | -39.58% | -13.61% | -17.99% | -10.51% | 0.25 | -31.32 | 2.95 | 1.78 | -1.45 | -59010000.00% | 321.00% | -8361.00% | -14.62% | -0.15 | -4.91% | 0.00% | 0.00% | 3.06% | -2.48 | -9.08 | 1.34 | 0.79 |
| LAZR | Luminar Technologies, Inc… | $0.06 | 4.54M | +9,482% | +3,115% | — | — | -0.57 | -0.71 | 2.08 | -2.10 | — | -0.65 | -34.07% | -577.01% | -362.28% | 122.61% | -312.93% | -62.25% | -2.42 | -16.09 | 4.05 | 3.63 | -1.86 | -6047.00% | 805.00% | 464.00% | -179.77% | -4.57 | -203.20% | 0.00% | 0.00% | 45.79% | -1.17 | -1.81 | 6.75 | -11.06 |
| PRPL | Purple Innovation, Inc. | $0.70 | 75.23M | +3,611% | -57% | — | — | -0.81 | 3.93 | 0.16 | -4.61 | — | 7.01 | 37.13% | -18.89% | -20.07% | -144.67% | -47.17% | -28.09% | 7.83 | -5.26 | 1.25 | 0.61 | -2.86 | -2222.00% | -444.00% | -6410.00% | -31.65% | -0.18 | -12.84% | 0.00% | 0.00% | 0.00% | -2.26 | -8.30 | 0.43 | -1.75 |
| QVCGA | QVC Group Inc. | $3.02 | 23.82M | +3,140% | +85% | — | — | -0.09 | -0.11 | 0.01 | 4.46 | -0.01 | -0.02 | 35.00% | -8.06% | -12.85% | 426.62% | -17.58% | -12.13% | -5.73 | -1.73 | 1.21 | 0.75 | 4.35 | 76962.00% | -804.00% | -4983.00% | 260.64% | 0.19 | 6.49% | 3.61% | -0.30% | 161.44% | -5.90 | 16.51 | 0.48 | 0.71 |
| RRGB | Red Robin Gourmet Burgers… | $5.03 | 90.36M | +528% | -63% | — | — | -3.52 | -0.77 | 0.07 | 10.66 | — | -0.71 | 67.95% | 0.23% | -1.92% | 24.43% | 0.65% | -3.87% | -4.83 | 0.11 | 0.45 | 0.20 | 9.14 | -7343.00% | -307.00% | -13278.00% | 7.59% | 0.19 | 1.45% | 0.00% | 0.00% | 74.35% | 206.45 | 92.54 | 0.48 | 1.57 |
| SPWH | Sportsman's Warehouse Hol… | $1.18 | 45.41M | +2,381% | -53% | +54% | — | -1.60 | 0.22 | 0.04 | 23.35 | -12.33 | 0.23 | 30.93% | -1.52% | -2.76% | -13.22% | -2.55% | -3.80% | 1.93 | -1.49 | 1.29 | 0.02 | 20.90 | 1299.00% | -702.00% | -17091.00% | 37.02% | 0.12 | 2.74% | 0.00% | 0.00% | 49.99% | -27.71 | 25.79 | 0.42 | 1.75 |
| THCH | TH International Limited | $2.14 | 68.56M | +130% | -41% | — | +161% | -1.60 | -0.88 | 0.53 | -9.21 | — | -0.78 | 15.35% | -25.09% | -29.62% | 72.62% | -33.32% | -24.37% | -2.23 | -15.55 | 0.27 | 0.22 | -6.48 | -5528.00% | -1172.00% | -7083.00% | -19.37% | -0.03 | -13.60% | 0.00% | 0.00% | 0.00% | -7.03 | -17.21 | 1.76 | -2.91 |
About Full House Resorts, Inc.
Full House Resorts, Inc. owns, develops, invests in, operates, manages, and leases casinos, and related hospitality and entertainment facilities in the United States. The company owns and operates the Silver Slipper Casino and Hotel in Hancock County, Mississippi, which has 757 slot machines and 24 table games, a surface parking lot, and a 129 hotel rooms; an on-site sportsbook, a fine-dining restaurant, a buffet, and a quick-service restaurant, as well as an oyster bar, a casino bar, and a beachfront bar; and 37-space beachfront RV park. It also owns and operates the Bronco Billy's Casino and Hotel in Cripple Creek, Colorado that has gaming space and 14 hotel rooms, as well as a steakhouse and a casual dining outlet. In addition, the company owns and operates the Rising Star Casino Resort in Rising Sun, Indiana, which has 642 slot machines and 16 table games; a land-based pavilion with approximately 31,500 square feet of meeting and convention space; a contiguous 190-guest-room hotel and an adjacent leased 104-guest-room hotel; a 56-space RV park; surface parking; an 18-hole golf course on approximately 230 acres; and four dining outlets. Further, it owns and operates the Stockman's Casino that is located in Fallon, Nevada, which has 186 slot machines, a bar, a fine-dining restaurant, and a coffee shop; and the Grand Lodge Casino that has 269 slot machines and 9 table games, which is integrated into the Hyatt Regency Lake Tahoe Resort, Spa and Casino in Incline Village, Nevada. Full House Resorts, Inc. was incorporated in 1987 and is headquartered in Las Vegas, Nevada.
- CEO
- Daniel R. Lee
- Employees
- 1.69K
- Beta
- 1.37
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.57 ÷ $2.54) − 1 = +40.55% (DCF, example).