US · GDEN
Golden Entertainment, Inc.
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- Las Vegas, NV 89118
- Website
- goldenent.com
Price · as of 2025-12-31
—
Market cap 756.43M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.62 | — |
| Intrinsic Value(DCF) | $11.72 | — |
| 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 |
|---|---|---|---|---|---|
| 2011 | $3.06 | $37.58 | $1.50 | $7.54 | $0.00 |
| 2012 | $4.97 | $64.49 | $5.38 | $9.70 | $0.00 |
| 2013 | $8.22 | $101.62 | $3.07 | $17.02 | $353.93 |
| 2014 | $6.72 | $90.23 | $10.15 | $0.00 | $0.00 |
| 2015 | $7.97 | $128.10 | $165,132.38 | $14.03 | $318.64 |
| 2016 | $10.48 | $52.24 | $1,977,488.16 | $0.00 | $96.01 |
| 2017 | $25.17 | $36.28 | $120,572.77 | $7.52 | $3.14 |
| 2018 | $15.41 | $51.14 | $40,344.42 | $1.91 | $0.00 |
| 2019 | $10.90 | $26.41 | $966.23 | $0.00 | $0.00 |
| 2020 | $25.76 | $58.50 | $0.00 | $0.00 | $93.54 |
| 2021 | $47.53 | $56.96 | $6.06 | $33.79 | $358.44 |
| 2022 | $36.11 | $78.64 | $2.12 | $21.15 | $29.41 |
| 2023 | $30.69 | $74.41 | $16.74 | $30.23 | $19.64 |
| 2024 | $27.63 | $41.99 | $0.91 | $11.42 | $0.00 |
| 2025 | $29.31 | $23.62 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Golden Entertainment, Inc.'s (GDEN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.62
- Current price
- —
- AI upside
- —
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
$11.72
— 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 |
| 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 |
| BALY | Bally's Corporation | $14.22 | 699.09M | +277% | -66% | — | — | -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 |
| CPS | Cooper-Standard Holdings … | $38.44 | 677.97M | +120,896% | -61% | — | — | -0.90 | -8.02 | 0.24 | 8.47 | — | -2.65 | 11.72% | 3.90% | -0.15% | 713.00% | 4.56% | -41.84% | -15.12 | 0.93 | 1.30 | 0.98 | 5.20 | -9487.00% | 37.00% | -3719.00% | 2.43% | 0.09 | 1.73% | 0.00% | 0.00% | 0.00% | 16.23 | 106.72 | 0.63 | 1.67 |
| HZO | MarineMax, Inc. | $30.50 | 671.84M | +652% | -69% | -63% | — | -17.07 | 0.56 | 0.23 | 19.21 | — | 1.40 | 32.49% | 4.46% | -1.37% | -3.22% | 4.27% | -1.21% | 1.33 | 1.45 | 1.20 | 0.28 | 12.91 | -18667.00% | -501.00% | -11387.00% | 2.27% | 0.07 | 0.60% | 0.00% | 0.00% | 5.23% | 15.53 | 134.06 | 0.69 | 1.80 |
| LEGH | Legacy Housing Corporatio… | $21.92 | 523.2M | +1,144% | -29% | +51% | -34% | 9.83 | 1.23 | 3.29 | 7.71 | 68.84 | 1.23 | 51.10% | 34.53% | 33.47% | 13.25% | 10.79% | 11.84% | 0.00 | 92.32 | 3.80 | 2.51 | 0.00 | 1429.00% | -262.00% | -22603.00% | 4.42% | 1.10 | 5.60% | 0.00% | 0.00% | 4.94% | 9.53 | 22.64 | 3.29 | 10.82 |
| MBUU | Malibu Boats, Inc. | $29.06 | 558.72M | +44% | -54% | -6% | -85% | 43.43 | 1.28 | 0.82 | 10.71 | — | 2.24 | 17.84% | 2.69% | 1.84% | 2.92% | 3.24% | 2.07% | 0.05 | 11.56 | 1.63 | 0.52 | -0.19 | -12774.00% | -259.00% | -24011.00% | 4.32% | 0.42 | 5.67% | 0.00% | 0.00% | 5.43% | 29.88 | 22.74 | 0.81 | 4.11 |
| MYE | Myers Industries, Inc. | $22.37 | 836.82M | +10% | -77% | — | -91% | 65.29 | 1.69 | 0.56 | 10.25 | — | -3.26 | 32.38% | 5.32% | 0.86% | 2.53% | 4.65% | 1.03% | 1.49 | 1.44 | 1.76 | 1.05 | 4.59 | -8561.00% | 286.00% | -1336.00% | 11.67% | 0.54 | 10.79% | 4.35% | 283.70% | 4.35% | 19.15 | 15.53 | 1.02 | 1.70 |
| OXM | Oxford Industries, Inc. | $39.59 | 589M | +160% | -52% | -34% | -27% | 8.01 | 1.20 | 0.49 | 6.34 | 14.93 | 2.21 | 62.94% | 7.85% | 6.13% | 15.71% | 9.72% | 7.79% | 0.72 | 48.23 | 1.18 | 0.35 | 2.35 | 5366.00% | -349.00% | -6486.00% | 8.03% | 0.78 | 6.12% | 5.80% | 46.50% | 5.80% | 9.95 | 19.81 | 0.78 | 2.65 |
| SCVL | Shoe Carnival, Inc. | $20.19 | 552.7M | +137% | -64% | +42% | +38% | 6.71 | 0.76 | 0.41 | 5.74 | — | 0.84 | 35.65% | 7.58% | 6.13% | 11.97% | 8.02% | 6.81% | 0.57 | 290.29 | 4.11 | 1.01 | 2.01 | 0.00% | 230.00% | 452.00% | 14.03% | 0.79 | 8.08% | 2.97% | 19.90% | 2.97% | 8.12 | 10.65 | 0.62 | 3.36 |
| SFIX | Stitch Fix, Inc. | $3.33 | 446.88M | +811% | -51% | -86% | — | -18.02 | 2.56 | 0.41 | -199.21 | — | 2.56 | 44.42% | -3.53% | -2.27% | -14.79% | -75.04% | -5.96% | 0.46 | — | 1.81 | 1.14 | 10.76 | -7944.00% | -526.00% | -3761.00% | 1.71% | 0.12 | 14.91% | 0.00% | 0.00% | 3.07% | -8.46 | 42.58 | 0.30 | 2.43 |
About Golden Entertainment, Inc.
Golden Entertainment, Inc., together with its subsidiaries, engages in the ownership and operation of a diversified entertainment platform in the United States. The company operates through four segments: Nevada Casino Resorts, Nevada Locals Casinos, Maryland Casino Resort, and Distributed Gaming. The Nevada Casino Resorts segment comprises of destination casino resort properties that include various food and beverage outlets, entertainment venues, and other amenities. The Nevada Locals Casinos segment consists of casino properties that cater to local customers. The Maryland Casino Resort segment operates Rocky Gap casino resort, including various food and beverage outlets, signature golf course, spa, and pool. The Distributed Gaming segment operates slot machines and amusement devices in non-casino locations, such as restaurants, bars, taverns, convenience stores, liquor stores, and grocery stores. As of February 17, 2022, the company operated approximately 16,900 slots, 120 table games, and 6,200 hotel rooms; 10 casinos; and video gaming devices at 1,100 locations, as well as owned 60 traditional taverns. The company was formerly known as Lakes Entertainment, Inc. and changed its name to Golden Entertainment, Inc. in July 2015. Golden Entertainment, Inc. was incorporated in 1998 and is headquartered in Las Vegas, Nevada.
- CEO
- Blake L. Sartini
- Employees
- 5.3K
- Beta
- 1.42
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.72 ÷ —) − 1 = — (DCF, example).