Previous Close | $30.67 |
Intrinsic Value | $1.17 |
Upside potential | -96% |
Data is not available at this time.
Golden Entertainment, Inc. operates in the gaming and hospitality industry, primarily focusing on casino resorts, distributed gaming, and tavern operations. The company generates revenue through a diversified portfolio that includes owned and leased gaming assets, food and beverage services, and hotel accommodations. Its distributed gaming segment provides slot machines to bars, restaurants, and convenience stores, creating a steady income stream. Golden Entertainment holds a strong regional presence, particularly in Nevada and Maryland, where it operates flagship properties like The Strat and Rocky Gap Casino Resort. The company differentiates itself through a hybrid model combining owned assets with third-party partnerships, ensuring resilience against market fluctuations. Its strategic focus on local and regional markets allows it to cater to both tourists and local patrons, balancing seasonal demand. With a mix of high-margin gaming operations and ancillary hospitality services, Golden Entertainment maintains a competitive edge in mid-tier casino markets.
Golden Entertainment reported revenue of $666.8 million for FY 2024, with net income of $50.7 million, reflecting a net margin of approximately 7.6%. Diluted EPS stood at $1.71, supported by disciplined cost management. Operating cash flow was robust at $92.3 million, though capital expenditures of $49.9 million indicate ongoing investments in property upgrades and maintenance. The company’s ability to convert revenue into cash flow underscores operational efficiency.
The company’s earnings power is driven by its diversified revenue streams, with gaming operations contributing the majority of profits. Capital efficiency is evident in its ability to generate significant operating cash flow relative to capital expenditures. The distributed gaming segment, with its asset-light model, enhances returns on invested capital. However, the high debt load of $504 million warrants careful monitoring of interest coverage and leverage ratios.
Golden Entertainment’s balance sheet shows $57.7 million in cash and equivalents against total debt of $504 million, indicating a leveraged position. The debt-to-equity ratio suggests reliance on borrowed capital, though operating cash flow provides some cushion for servicing obligations. The company’s liquidity position appears manageable, but refinancing risks could arise if interest rates remain elevated. Shareholders’ equity is supported by tangible assets, primarily real estate and gaming equipment.
Growth trends are modest, with the company prioritizing organic expansion and operational improvements over aggressive acquisitions. A dividend of $1 per share reflects a commitment to returning capital to shareholders, though the payout ratio remains sustainable given current earnings. Future growth may hinge on regional market dynamics and the ability to attract non-gaming revenue through enhanced hospitality offerings.
The market appears to value Golden Entertainment at a moderate multiple, reflecting its regional focus and leveraged balance sheet. Investors likely weigh its steady cash flow generation against sector-wide risks, such as regulatory changes and economic sensitivity. The stock’s performance will depend on execution in optimizing existing assets and managing debt levels without stifling growth initiatives.
Golden Entertainment’s strategic advantages include its diversified revenue model and strong regional foothold. The outlook remains cautiously optimistic, with opportunities to capitalize on post-pandemic recovery in leisure travel. Challenges include navigating competitive pressures and debt servicing costs. Success will depend on balancing capital allocation between growth, debt reduction, and shareholder returns while maintaining operational flexibility.
10-K, company filings
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |