Last Price$66.80.6%
Market Cap$6,190.5M
LTM FCF to Net Income
96.3%
5Y avg
69.0%
Gambling, Resorts & Casinos industry
median
77.6%
Stock quality & Intrinsic value
7/10
0.5% undervalued
Boyd Gaming Corporation FCF to Net Income
Annual
Quarterly
LTM
Industry median
Company stand-alone
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF to Net Income | (137.3%) | (14.5%) | (4.4%) | 200.4% | 1,968.3% | 1,057.3% | (2,078.8%) | (1.8%) | (109.2%) | (416.7%) | 441.8% | 55.8% | 137.8% | 238.0% | 216.5% | (84.6%) | 174.8% | 110.6% | 87.2% | 96.3% |
Overvalued or undervalued?
Check the intrinsic value for BYD
and see if it's the right time to invest.
Boyd Gaming Corporation (BYD) FCF to Net Income comparison analysis
General
LTM FCF to Net Income
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Boyd Gaming CorporationBYD
96.3%
5.1%
1.1%
14.7%
Median Peer Set
117.3%
9.0%
(5.0%)
7.5%
International Game Technology PLCIGT
488.8%
(41.7%)
120.5%
13.9%
Hilton Grand Vacations Inc.HGV
326.8%
25.2%
(83.8%)
0.9%
Wynn Resorts, LimitedWYNN
203.1%
9.1%
(26.8%)
7.0%
Vail Resorts, Inc.MTN
154.8%
(0.1%)
(10.1%)
8.0%
MGM Resorts InternationalMGM
133.9%
6.7%
(24.2%)
4.3%
Las Vegas Sands Corp.LVS
100.8%
8.9%
84.4%
12.8%
Caesars Entertainment, Inc.CZR
95.5%
(2.5%)
N/A
(2.5%)
Light & Wonder, Inc.LNW
71.5%
9.9%
217.9%
10.5%
Churchill Downs IncorporatedCHDN
52.6%
11.1%
4.0%
15.6%
DraftKings Inc.DKNG
(80.3%)
30.1%
(39.3%)
(10.6%)
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 FCF to Net Income?
As of today, Microsoft Corp's last 12-month FCF to Net Income is 96.3%, based on the financial report for Dec 31, 2024 (Q4’2024). The average annual FCF to Net Income for Boyd Gaming Corporation have been 121.4% over the past three years, and 72.5% over the past five years.
2) Is Boyd Gaming Corporation's FCF to Net Income Good?
As of today, Boyd Gaming Corporation's FCF to Net Income is 96.3%, which is higher than industry median of 77.6%. It indicates that Boyd Gaming Corporation's FCF to Net Income is Good.