Boyd Gaming
S&P 400
$77.00
+0.72%
Delayed · cached 15 min
Fair value analysis
BYD
Boyd Gaming
$77.00
Close used for this calculation
$143.14Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Quality radar
Consensus fair value
$143.14
Below FV▲ +85.9% against the close used
Model range $94.37 – $676.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$94.37Fair value$143.14Bull$676.80
FairClose
52-week traded range
52W low $75.4152W high $91.26
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Boyd Gaming closed at $77.00, 46.2% below the consensus fair value of $143.14 drawn from 7 valuation models.
Financial DNA score 78/100 — Strong. P/E of 3.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$94.37
+22.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$130.36
+69.3%
√(22.5 × EPS × BVPS)
EPS=22.56, BVPS=33.48
P/E Fair Value
$451.20
+486.0%
EPS × 20x (sector P/E)
EPS=22.56, Sector P/E=20x
Peter Lynch (PEG)
$676.80
+779.0%
EPS × Growth% (PEG = 1 is fair)
EPS=22.56, g=30%
EV/EBITDA
$210.85
+173.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.05B
Reverse DCF
$77.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 40%
Margin of Safety
$168.98
+119.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=225.31, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.