Boyd Gaming Corporation (BYD)
Gambling, Resorts & Casinos · Consumer Cyclical · $6.3B
Intrinsic Value (Consensus)
$261.67
Current Price
$84.70
Margin of Safety
+208.9%
208.9% Below Intrinsic Value
Value: $262
Price: $85
Valuation Model Estimates
Current Price: $84.70
DCF (Discounted Cash Flow)
$243.43
Graham Number
$133.02
Earnings Power Value
$219.03
Relative Value (P/E)
$451.20
Dividend Discount Model
$20.00
Consensus Value
$261.67
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
75
Profitability
25/25
Strength
15/25
Valuation
22/25
Growth
13/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 122%
Strong profitability — ROE of 71% (above 20% is excellent)
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $22.56
- EPS (Forward)
- $27.07
- Book Value
- $34.86
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 70.7%
- Debt/Equity
- 122%
- Revenue Growth
- 4.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.0%
- Beta
- 1.09
Similar Stocks (Consumer Cyclical)
ANFAbercrombie & Fitch ...
$437.46+300%
ABGAsbury Automotive Gr...
$464.16+135.5%
BBWIBath & Body Works, I...
$42.33+105.8%
BBWBuild-A-Bear Worksho...
$57.30+77%
ANAutoNation, Inc.
$294.01+55.8%
Data last updated: 2026-06-21
Source: Yahoo Finance