BOYD GAMING CORP (BYD)
Hotels & Motels · Consumer Discretionary · $33.8B
Intrinsic Value (Consensus)
$261.67
Current Price
$451.20
Margin of Safety
-42%
42% Above Intrinsic Value
Value: $262
Price: $451
Valuation Model Estimates
Current Price: $451.20
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%.
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
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance