investorscraft@gmail.com

Intrinsic ValueFull House Resorts, Inc. (FLL)

Previous Close$2.32
Intrinsic Value
Upside potential
Previous Close
$2.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Full House Resorts, Inc. operates as a regional gaming and hospitality company, focusing on smaller markets with limited competition. The company owns and manages casinos, hotels, and entertainment venues, generating revenue primarily through gaming operations, hotel stays, food and beverage services, and ancillary amenities. Its properties, such as the Rising Star Casino Resort and Bronco Billy's Casino, cater to local and regional customers, emphasizing affordability and convenience over luxury. Full House Resorts competes in a niche segment of the gaming industry, targeting underserved markets where larger operators may not have a presence. The company’s strategy revolves around optimizing existing assets while selectively pursuing expansion opportunities in favorable regulatory environments. Its market positioning is defined by a balance of operational efficiency and community-centric offerings, differentiating it from larger, destination-focused casino operators.

Revenue Profitability And Efficiency

Full House Resorts reported revenue of $292.1 million for FY 2024, reflecting its regional gaming and hospitality operations. However, the company posted a net loss of $40.7 million, with diluted EPS of -$1.16, indicating profitability challenges. Operating cash flow was $13.8 million, but significant capital expenditures of $52.6 million suggest ongoing investments in property upgrades or expansions, weighing on free cash flow generation.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight pressures on earnings power, likely due to operational costs, debt servicing, or competitive dynamics. Capital efficiency appears strained, with high capital expenditures relative to operating cash flow. The balance between reinvestment and profitability will be critical for improving returns, particularly as the company navigates regional market conditions and regulatory environments.

Balance Sheet And Financial Health

Full House Resorts holds $40.2 million in cash and equivalents, against total debt of $527.7 million, indicating a leveraged financial position. The debt burden may constrain flexibility, especially given the net loss and substantial capex. Investors should monitor liquidity and debt covenants, as the company’s ability to service obligations will depend on operational improvements or refinancing opportunities.

Growth Trends And Dividend Policy

Growth trends are unclear due to the net loss, though revenue suggests stable demand for regional gaming. The company does not pay dividends, prioritizing capital allocation toward debt management and potential growth initiatives. Future expansion or asset optimization could drive top-line growth, but profitability must improve to sustain long-term value creation.

Valuation And Market Expectations

The market likely prices Full House Resorts with skepticism, given its negative earnings and high leverage. Valuation metrics would hinge on turnaround potential, regional gaming demand, and execution of strategic initiatives. Investors may weigh the company’s niche positioning against its financial risks, with a focus on operational improvements to justify current market capitalization.

Strategic Advantages And Outlook

Full House Resorts’ strategic advantage lies in its regional focus, serving markets with limited competition. However, the outlook is cautious due to profitability challenges and leverage. Success depends on cost management, debt reduction, and leveraging its localized brand strength. Regulatory tailwinds or accretive acquisitions could provide upside, but execution risks remain elevated in the near term.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount