investorscraft@gmail.com

Intrinsic Value of Caesars Entertainment, Inc. (CZR)

Previous Close$30.84
Intrinsic Value
Upside potential
Previous Close
$30.84

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

Caesars Entertainment, Inc. operates as a leading diversified casino-entertainment provider in the U.S., with a portfolio spanning regional and destination properties. The company generates revenue primarily through gaming operations, including slots, table games, and sports betting, complemented by hospitality services such as hotel stays, dining, and entertainment. Its digital segment, including Caesars Sportsbook and online casino platforms, represents a growing revenue stream amid the expansion of legalized sports betting nationwide. Caesars holds a strong market position, leveraging its iconic brand, extensive loyalty program (Caesars Rewards), and strategic partnerships to drive customer retention and cross-property visitation. The company competes in a highly regulated industry, where scale, operational efficiency, and regional diversification are critical to mitigating cyclical risks. While its physical casinos face competition from regional peers and tribal operators, its digital expansion positions it to capitalize on the secular growth of online gaming.

Revenue Profitability And Efficiency

In FY 2024, Caesars reported revenue of $11.25 billion, reflecting steady demand across its properties despite macroeconomic headwinds. The company posted a net loss of $278 million, with diluted EPS of -$1.29, partly due to elevated interest expenses from its leveraged balance sheet. Operating cash flow of $1.08 billion underscores core profitability, though capital expenditures of $1.3 billion indicate ongoing investments in property upgrades and digital expansion.

Earnings Power And Capital Efficiency

Caesars' earnings power is tempered by high leverage, with interest obligations consuming a significant portion of operating income. The company's capital efficiency is challenged by its debt-heavy structure, though its asset-light digital segment offers higher-margin growth potential. Free cash flow remains constrained by reinvestment needs, limiting near-term deleveraging capacity.

Balance Sheet And Financial Health

The balance sheet carries $866 million in cash against $25.06 billion in total debt, reflecting a leveraged position typical for the gaming sector. While liquidity is supported by operating cash flows, the debt burden necessitates disciplined capital allocation. Absence of dividends aligns with priorities to manage leverage and fund growth initiatives.

Growth Trends And Dividend Policy

Growth is driven by regional market share gains, digital penetration, and operational synergies from past acquisitions. The company does not pay dividends, opting to redirect cash flow toward debt reduction and strategic investments. Long-term trends favor operators with omnichannel capabilities, though regulatory risks persist in newer markets.

Valuation And Market Expectations

Market valuation likely discounts Caesars' leverage and cyclical exposure, though its digital optionality and brand equity provide upside potential. Investors appear focused on the trajectory of online gaming profitability and debt reduction progress.

Strategic Advantages And Outlook

Caesars benefits from scale, a national footprint, and a loyalty program that drives cross-selling. Near-term challenges include interest rate exposure and regional competition, but its digital investments could yield higher margins over time. The outlook hinges on balancing growth capex with leverage management in a normalized demand environment.

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