Last Price$66.80.6%
Market Cap$6,190.5M
EV/FCF LTM
19.3x
5Y avg
31.1x
Gambling, Resorts & Casinos industry
median
15.5x
Stock quality & Intrinsic value
7/10
0.5% undervalued
Boyd Gaming Corporation EV/FCF LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/FCF LTM | (44.0x) | (42.3x) | 138.0x | (7.1x) | (64.6x) | 16.3x | 32.0x | 20.0x | 52.4x | 34.6x | 28.8x | 30.8x | 42.4x | 18.9x | 26.6x | 90.2x | 16.3x | 13.7x | 16.9x | 19.3x |
Overvalued or undervalued?
Check the intrinsic value for BYD
and see if it's the right time to invest.
Boyd Gaming Corporation (BYD) EV/FCF LTM comparison analysis
General
LTM EV/FCF LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Boyd Gaming CorporationBYD
17.6x
5.1%
1.1%
14.7%
Median Peer Set
22.7x
9.0%
(5.0%)
7.5%
Churchill Downs IncorporatedCHDN
56.4x
11.1%
4.0%
15.6%
DraftKings Inc.DKNG
47.2x
30.1%
(39.3%)
(10.6%)
Light & Wonder, Inc.LNW
33.1x
9.9%
217.9%
10.5%
MGM Resorts InternationalMGM
27.7x
6.7%
(24.2%)
4.3%
Las Vegas Sands Corp.LVS
26.7x
8.9%
84.4%
12.8%
Hilton Grand Vacations Inc.HGV
18.8x
25.2%
(83.8%)
0.9%
Vail Resorts, Inc.MTN
16.3x
(0.1%)
(10.1%)
8.0%
Wynn Resorts, LimitedWYNN
14.7x
9.1%
(26.8%)
7.0%
International Game Technology PLCIGT
9.5x
(41.7%)
120.5%
13.9%
Caesars Entertainment, Inc.CZR
(127.5x)
(2.5%)
N/A
(2.5%)
BYD key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 2,223.0 28.2% | 2,192.6 (1.4%) | 1,997.1 (8.9%) | 1,781.0 (10.8%) | 1,641.0 (7.9%) | 2,140.9 30.5% | 2,336.2 9.1% | 2,487.4 6.5% | 2,894.4 16.4% | 2,701.3 (6.7%) | 2,199.4 (18.6%) | 2,184.0 (0.7%) | 2,400.8 9.9% | 2,626.7 9.4% | 3,326.1 26.6% | 2,178.5 (34.5%) | 3,369.8 54.7% | 3,555.4 5.5% | 3,738.5 5.2% | 3,930.2 5.1% |
| Cost of Goods Sold (COGS) | 1,194.0 | 1,189.7 | 1,057.8 | 968.0 | 908.1 | 1,189.4 | 1,180.7 | 1,397.6 | 1,586.9 | 1,474.4 | 1,190.8 | 1,171.7 | 1,263.9 | 1,371.4 | 1,736.2 | 1,037.1 | 1,432.5 | 1,565.2 | 1,719.9 | 1,880.4 |
% margin | 1,029.0 46.3% | 1,002.9 45.7% | 939.3 47.0% | 813.0 45.6% | 732.9 44.7% | 951.5 44.4% | 1,155.5 49.5% | 1,089.8 43.8% | 1,307.6 45.2% | 1,226.9 45.4% | 1,008.6 45.9% | 1,012.2 46.3% | 1,136.9 47.4% | 1,255.4 47.8% | 1,589.9 47.8% | 1,141.4 52.4% | 1,937.3 57.5% | 1,990.2 56.0% | 2,018.6 54.0% | 2,049.8 52.2% |
| Operating Expenses | 626.5 | 598.2 | 585.1 | 966.4 | 607.1 | 771.0 | 922.4 | 891.2 | 1,018.9 | 914.6 | 645.4 | 713.3 | 793.5 | 899.1 | 1,117.3 | 952.4 | 1,029.0 | 968.2 | 1,116.7 | 1,122.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 3.9 | 28.6 |
| Selling, General & Administrative Expenses (SG&A) | 482.3 | 487.1 | 490.2 | 468.2 | 442.6 | 571.7 | 604.1 | 452.9 | 490.2 | 429.5 | 322.4 | 322.0 | 362.0 | 390.0 | 557.3 | 452.3 | 470.9 | 480.6 | 498.3 | 538.6 |
% margin | 400.3 18.0% | 339.7 15.5% | 315.0 15.8% | 162.8 9.1% | 198.0 12.1% | 188.7 8.8% | 233.2 10.0% | (854.9) (34.4%) | 278.3 9.6% | 251.5 9.3% | 344.6 15.7% | 260.6 11.9% | 343.8 14.3% | 355.3 13.5% | 472.6 14.2% | 236.0 10.8% | 900.1 26.7% | 981.2 27.6% | 901.8 24.1% | 927.8 23.6% |
| Interest Income | 0.2 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 1.2 | 2.1 | 1.9 | 1.9 | 3.0 | 1.8 | 3.7 | 1.9 | 1.9 | 1.8 | 21.5 | 23.9 | 1.6 |
| Interest Expense | 171.7 | 137.4 | 0.0 | 412.3 | 146.8 | 168.7 | 250.7 | 290.0 | 344.3 | 283.4 | 224.6 | 212.7 | 173.1 | 204.2 | 237.5 | 230.5 | 199.4 | 151.2 | 171.2 | 177.4 |
| Pre-tax Income | 245.1 | 246.8 | 184.9 | (249.5) | 5.3 | 26.9 | (6.3) | (1,143.8) | (116.0) | (40.9) | 40.1 | 8.0 | 171.1 | 155.0 | 202.1 | (171.0) | 603.9 | 828.8 | 752.9 | 752.0 |
% effective tax rate | 84.1 34.3% | 85.5 34.6% | 64.0 34.6% | (26.5) 10.6% | 1.1 20.2% | 8.2 30.6% | 1.7 (27.4%) | (220.8) 19.3% | 3.4 (2.9%) | 0.8 (1.8%) | (7.2) (17.9%) | (197.5) (2,472.6%) | 3.1 1.8% | 40.3 26.0% | 44.5 22.0% | (36.3) 21.2% | 140.1 23.2% | 189.4 22.9% | 132.9 17.6% | 174.1 23.1% |
% margin | 144.6 6.5% | 116.8 5.3% | 303.0 15.2% | (223.0) (12.5%) | 4.2 0.3% | 10.3 0.5% | (3.9) (0.2%) | (908.9) (36.5%) | (80.3) (2.8%) | (53.0) (2.0%) | 47.2 2.1% | 418.0 19.1% | 189.4 7.9% | 115.0 4.4% | 157.6 4.7% | (134.7) (6.2%) | 463.8 13.8% | 639.4 18.0% | 620.0 16.6% | 578.0 14.7% |
| EPS | 1.63 | 1.32 | 3.46 | (2.54) | 0.05 | 0.12 | (0.04) | (10.37) | (0.83) | (0.48) | 0.42 | 3.65 | 1.65 | 1.01 | 1.39 | (1.19) | 4.07 | 5.87 | 6.12 | 6.19 |
| Diluted EPS | 1.60 | 1.30 | 3.42 | (2.54) | 0.05 | 0.12 | (0.04) | (10.37) | (0.83) | (0.48) | 0.42 | 3.63 | 1.64 | 1.00 | 1.38 | (1.19) | 4.07 | 5.87 | 6.12 | 6.19 |
% margin | 580.1 26.1% | 552.3 25.2% | 486.2 24.3% | 24.4 1.4% | 293.0 17.9% | 372.2 17.4% | 439.8 18.8% | (639.5) (25.7%) | 506.0 17.5% | 480.6 17.8% | 471.1 21.4% | 416.9 19.1% | 561.4 23.4% | 589.0 22.4% | 751.1 22.6% | 340.5 15.6% | 1,174.5 34.9% | 1,303.4 36.7% | 1,180.9 31.6% | 1,206.1 30.7% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Boyd Gaming Corporation's EV/FCF LTM?
As of today, Microsoft Corp's last 12-month EV/FCF LTM is 19.3x, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual EV/FCF LTM for Boyd Gaming Corporation have been 17.4x over the past three years, and 32.6x over the past five years.
2) Is Boyd Gaming Corporation's EV/FCF LTM Good?
As of today, Boyd Gaming Corporation's EV/FCF LTM is 19.3x, which is higher than industry median of 15.5x. It indicates that Boyd Gaming Corporation's EV/FCF LTM is Bad.