EN DE

Boyd Gaming Corporation (BYD) Fair Value & Analysis

Consumer Cyclical · US · Market cap $6.4B

BG Boyd Gaming Corporation logo Boyd Gaming Corporation BYD · US
Price$83.42
Fair Value$151.24
Upside+81.3%
Quality62/100
Watch Boyd Gaming Corporation for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 44.8% net margin
Moderate debt · generates free cash flow
0.86% dividend yield
Mixed vs. peers (8/15)
Wide moat 76/100
Evidence: High Range $105.28 – $198.84 Share as image

Fair value as of: Jul 15, 2026

From 26 valuation models · updated 25 days ago

Share price −3.9% over the past month.

A solid business, screening 81% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($105.28). The market is more pessimistic than our downside scenario.
  • Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range ($105.28 to $198.84) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$91.26 $44.37 Fair Value $151.24 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range $44.37 – $91.26 · fair‑value band $105.28 – $198.84 · the $83.42 price screens below the $151.24 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Boyd Gaming Corporation (BYD) currently trades at $83.42, while our model-based Fair Value estimate is $151.24, implying the stock looks roughly 81.3% undervalued today. The Quality Score stands at 62/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Boyd Gaming Corporation generated revenue of $4.1B at a net margin of 44.8%. Revenue grew 0.6% year over year. It earns a return on equity of 94.3%. Net debt stands at $2.9B. Fundamentals as of Jul 15, 2026

Our scenario range runs from $105.28 (bear case) to $198.84 (bull case); at $83.42, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic. The share trades about 7% below its 52-week high and 15% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at 81%, BYD screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $33.59 $57.88 $90.78 80
Residual Income $249.36 $565.18 $24,975 76
Rev-Margin DCF $25.29 $51.34 $80.81 74
All 26 models by family
DCF Models
FCF DCF $32.64 $59.89 $99.02 38
Owner Earnings $199.40 $308.68 $465.59 31
5Y Revenue Exit $25.29 $50.94 $83.06 39
5Y EBITDA Exit $77.59 $147.37 $228.23 41
5Y P/E Exit $226.95 $422.73 $627.05 38
10Y Revenue Exit $26.21 $49.75 $80.17 36
10Y EBITDA Exit $59.95 $114.68 $187.03 37
10Y P/E Exit $152.51 $300.12 $480.61 35
Earnings-Based
Graham-Dodd $168.63 $487.86 $643.93 54
Lynch FV $100.86 $144.08 $187.30 50
PEG = 1.0 $100.86 $144.08 $187.30 46
EPV $30.85 $39.32 $46.62 59
Dividend Discount
Gordon GGM $6.87 $13.70 $20.74 70
DDM Multi-Stage $6.87 $10.83 $14.46 61
Multiples
P/E Multiple $409.17 $545.57 $681.96 63
P/S Multiple $49.55 $66.06 $82.58 58
P/B Multiple $105.28 $140.37 $175.47 55
EV/EBIT $136.48 $189.56 $242.65 53
EV/EBITDA $120.05 $167.66 $215.26 54
EV/Revenue $23.48 $43.30 $63.11 43
Asset-Based
NCAV (Graham) $17.55 $23.51 $35.09 50
Growth DCF
Growth DCF $33.59 $57.88 $90.78 80
Rev-Margin DCF $25.29 $51.34 $80.81 74
Economic Profit
Residual Income $249.36 $565.18 $24,975 76
ROIC Compounder $30.85 $41.44 $55.93 72
Growth Earnings
Growth-Adj P/E $328.65 $469.50 $610.35 68

Widest divergence: Growth Earnings ($469.50) versus Dividend Discount ($10.83). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $4.1B
Revenue growth (YoY) +0.6%
Net margin 44.8%
Return on equity 94.3%
Free cash flow $388M FY2025
P/E ratio 3.9
More key figures
Operating margin 18.5%
EPS (TTM) $22.62
Dividend yield 0.9%
EPS growth (YoY) +4.7%
Net debt $2.9B FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 58 · Market factors (momentum, volatility) 49

Profitability 77
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 35
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 43
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Boyd Gaming Corporation, together with its subsidiaries, operates as a multi-jurisdictional gaming company in the United States and Canada. The company operates through Las Vegas Locals, Downtown Las Vegas, Midwest & South, and Online segments. It owns and operates casinos; Boyd Interactive, an online casino gaming business; and a travel agency.

Full company description

Boyd Gaming Corporation, together with its subsidiaries, operates as a multi-jurisdictional gaming company in the United States and Canada. The company operates through Las Vegas Locals, Downtown Las Vegas, Midwest & South, and Online segments. It owns and operates casinos; Boyd Interactive, an online casino gaming business; and a travel agency. The company was formerly known as The Boyd Group and changed its name to Boyd Gaming Corporation in April 1993. Boyd Gaming Corporation was founded in 1975 and is headquartered in Las Vegas, Nevada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Boyd Gaming Corporation reported revenue of $4.1B in FY2025 versus $3.4B in FY2021, a compound +5.0%/yr. Reported net income was $1.8B in FY2025, compounding +41.2%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$4.1B
Latest YoY
+4.1%
Avg. growth/yr (3Y)
+4.8%
Avg. growth/yr (5Y)
+13.4%
Avg. growth/yr (32Y)
+5.9%
Revenue +5.0%/yr
FY21 $3.4B
FY22 $3.6B
FY23 $3.7B
FY24 $3.9B
FY25 $4.1B
Net income +41.2%/yr
FY21 $464M
FY22 $639M
FY23 $620M
FY24 $578M
FY25 $1.8B

Watch BYD: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Boyd Gaming Corporation Fair Value". https://www.fairvalue-calculator.com/stock/BYD

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Resorts & Casinos · 76 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Above median
Fair Value upside +81% · Top 25%
Return on equity (TTM) 94% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 45% · Top 25%
Operating margin (TTM) 18% · Top 25%
Revenue growth 1% · Bottom 25%
Dividend yield (TTM) 0.9% · Bottom 25%
Debt / equity 0.78× · Higher than median

Valuation Multiples vs Resorts & Casinos median · lower = cheaper

P/E (TTM) 3.8× · Cheaper than 75% of peers
P/B 2.45× · Pricier than median
P/S (TTM) 1.56× · Pricier than median
P/FCF 16.5× · Pricier than median
EV/EBITDA 6.9× · Cheaper than median
PEG 3.03× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 19
FUTURE 3 · sector 33
PAST 100 · sector 19
HEALTH 61 · sector 84
DIVIDEND 17 · sector 52

Insider activity: 42/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Gambling

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Las Vegas Sands Corp LVS $44.79 $52.27 +17%
Galaxy Entertainment Group 0027 HK$34.20 HK$41.44 +21%
Sands China Ltd 1928 HK$13.08 HK$2.05 -84%
MGM Resorts International, through its subsidiaries, MGM $46.13 $13.70 -70%
Wynn Resorts, Limited WYNN $97.05 $69.39 -29%
Red Rock Resorts, Inc RRR $64.75 $17.09 -74%
Caesars Entertainment, Inc CZR $29.91 $80.92 +171%
Genting Singapore Limited G13 0.6200 SGD 0.6900 SGD +11%
Vail Resorts, Inc MTN $150.14 $125.02 -17%
MGM China Holdings 2282 HK$11.36 HK$24.07 +112%

Compare Boyd Gaming Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Boyd Gaming Corporation (BYD) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of $151.24 versus a price of $83.42, about +81% (undervalued).
What is the fair value of BYD?
Our model-based fair value for Boyd Gaming Corporation is $151.24 (as of Jul 15, 2026), built from audited fundamentals. The current price is $83.42.
What is the quality score of BYD?
Boyd Gaming Corporation has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Boyd Gaming Corporation (BYD)?
Boyd Gaming Corporation reported trailing-twelve-month revenue of about $4.1B (latest available figure, as of Jul 15, 2026).
What is the net profit margin of BYD?
The net profit margin of Boyd Gaming Corporation is about 44.8%, meaning it keeps roughly 44.8% of revenue as net income. Based on the latest reported figures.
Does Boyd Gaming Corporation pay a dividend?
Boyd Gaming Corporation currently shows a dividend yield of about 0.85% relative to its recent price (as of Jul 15, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Boyd Gaming Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.