investorscraft@gmail.com

Intrinsic Value of Golden Entertainment, Inc. (GDEN)

Previous Close$30.67
Intrinsic Value
Upside potential
Previous Close
$30.67

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital 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.

Balance Sheet And Financial Health

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 And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K, company filings

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