investorscraft@gmail.com

Intrinsic ValueBoyd Gaming Corporation (BYD)

Previous Close$84.68
Intrinsic Value
Upside potential
Previous Close
$84.68

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

Boyd Gaming Corporation operates as a diversified gaming and hospitality company, primarily focused on regional markets in the U.S. The company generates revenue through casino operations, including slot machines, table games, and sports betting, complemented by hotel accommodations, dining, and entertainment offerings. Boyd Gaming strategically targets mid-tier markets, avoiding direct competition with Las Vegas mega-resorts, which allows it to maintain strong local market share and customer loyalty. Its diversified portfolio includes owned, operated, and managed properties across multiple states, ensuring revenue stability. The company also leverages partnerships with online gaming platforms to expand its digital footprint, capitalizing on the growing legalization of sports betting and iGaming. Boyd Gaming’s regional focus, combined with operational efficiency, positions it as a resilient player in the gaming industry, capable of weathering economic fluctuations better than luxury-focused competitors.

Revenue Profitability And Efficiency

Boyd Gaming reported revenue of $3.93 billion for FY 2024, with net income of $578 million, reflecting a robust margin. Diluted EPS stood at $6.19, demonstrating strong profitability. Operating cash flow was $957 million, while capital expenditures totaled $400 million, indicating disciplined reinvestment. The company’s ability to convert revenue into cash flow underscores operational efficiency, supported by cost controls and optimized property performance.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and cash generation. With an operating cash flow of $957 million, Boyd Gaming effectively funds growth initiatives and debt servicing. Capital expenditures are strategically allocated to maintain and upgrade properties, ensuring long-term competitiveness. The balance between reinvestment and shareholder returns highlights disciplined capital allocation.

Balance Sheet And Financial Health

Boyd Gaming’s balance sheet shows $317 million in cash and equivalents against $3.93 billion in total debt, reflecting a leveraged but manageable position. The company’s strong cash flow generation supports debt servicing, while its regional focus reduces exposure to macroeconomic volatility. Financial health is further reinforced by consistent profitability and prudent liquidity management.

Growth Trends And Dividend Policy

Boyd Gaming has demonstrated steady growth through regional expansion and digital gaming initiatives. The company pays a dividend of $0.67 per share, signaling confidence in sustained cash flow. Growth is driven by property upgrades, strategic acquisitions, and partnerships in online gaming, positioning the company to capitalize on evolving consumer preferences in the gaming sector.

Valuation And Market Expectations

The market values Boyd Gaming based on its regional resilience and cash flow stability. With a diluted EPS of $6.19, the company trades at a multiple reflecting its growth potential in digital gaming and regional markets. Investor expectations are anchored in its ability to maintain profitability while navigating regulatory and competitive pressures.

Strategic Advantages And Outlook

Boyd Gaming’s strategic advantages include its regional market dominance, diversified revenue streams, and cost-efficient operations. The outlook remains positive, supported by the expansion of legalized sports betting and iGaming. The company’s ability to adapt to industry trends while maintaining profitability positions it for sustained growth, though regulatory risks and economic cycles remain key considerations.

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