Boyd Gaming Corporation (BYD) DCF Valuation

Boyd Gaming Corporation (BYD) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Boyd Gaming Corporation (BYD) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Discover the true value of Boyd Gaming Corporation (BYD) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect Boyd Gaming Corporation (BYD) valuation – all within a single Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 3,326.1 2,178.5 3,369.8 3,555.4 3,738.5 4,026.7 4,337.2 4,671.6 5,031.7 5,419.7
Revenue Growth, % 0 -34.5 54.69 5.51 5.15 7.71 7.71 7.71 7.71 7.71
EBITDA 751.1 340.5 1,174.5 1,303.4 1,180.9 1,138.1 1,225.8 1,320.3 1,422.1 1,531.8
EBITDA, % 22.58 15.63 34.85 36.66 31.59 28.26 28.26 28.26 28.26 28.26
Depreciation 308.1 336.6 313.4 323.4 256.8 402.5 433.5 467.0 503.0 541.7
Depreciation, % 9.26 15.45 9.3 9.1 6.87 10 10 10 10 10
EBIT 443.0 3.9 861.1 980.1 924.2 735.6 792.3 853.4 919.2 990.0
EBIT, % 13.32 0.17866 25.55 27.57 24.72 18.27 18.27 18.27 18.27 18.27
Total Cash 250.0 519.2 344.6 283.5 304.3 464.6 500.4 539.0 580.5 625.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 60.5 53.5 89.5 111.6 141.4
Account Receivables, % 1.82 2.45 2.66 3.14 3.78
Inventories 22.1 22.6 20.1 22.2 20.7 28.0 30.2 32.5 35.0 37.7
Inventories, % 0.66447 1.04 0.59618 0.62365 0.55349 0.69519 0.69519 0.69519 0.69519 0.69519
Accounts Payable 91.0 96.9 102.0 129.9 124.7 138.5 149.2 160.7 173.1 186.4
Accounts Payable, % 2.74 4.45 3.03 3.65 3.33 3.44 3.44 3.44 3.44 3.44
Capital Expenditure -207.6 -175.0 -199.5 -269.2 -374.0 -304.2 -327.6 -352.9 -380.1 -409.4
Capital Expenditure, % -6.24 -8.03 -5.92 -7.57 -10 -7.55 -7.55 -7.55 -7.55 -7.55
Tax Rate, % 17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65 17.65
EBITAT 345.5 3.1 661.4 756.1 761.0 578.2 622.8 670.8 722.6 778.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 454.4 177.0 747.0 814.0 610.3 713.0 728.7 784.8 845.3 910.5
WACC, % 9.04 9.05 9.02 9.03 9.11 9.05 9.05 9.05 9.05 9.05
PV UFCF
SUM PV UFCF 3,060.0
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 920
Terminal Value 11,425
Present Terminal Value 7,409
Enterprise Value 10,469
Net Debt 3,421
Equity Value 7,047
Diluted Shares Outstanding, MM 101
Equity Value Per Share 69.52

What You Will Get

  • Real BYD Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Boyd Gaming's future performance.
  • User-Friendly Design: Designed for professionals while remaining easy for newcomers.

Key Features

  • 🔍 Real-Life BYD Financials: Pre-filled historical and projected data for Boyd Gaming Corporation (BYD).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Boyd Gaming’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Boyd Gaming’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Download the Template: Get the Excel file preloaded with Boyd Gaming Corporation’s (BYD) data.
  • 2. Adjust Key Inputs: Modify essential variables such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Different Scenarios: Evaluate various forecasts to assess alternative valuation results.
  • 5. Present with Assurance: Deliver expert valuation insights to enhance your decision-making process.

Why Choose This Calculator for Boyd Gaming Corporation (BYD)?

  • Accuracy: Utilizes real Boyd Gaming financials for precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Avoid the complexities of creating a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment of Boyd Gaming Corporation (BYD).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Boyd Gaming Corporation (BYD).
  • Students and Educators: Utilize real-world data to learn and teach financial modeling techniques.
  • Gaming Industry Enthusiasts: Gain insights into how gaming companies like Boyd Gaming Corporation (BYD) are valued in the marketplace.

What the Template Contains

  • Pre-Filled Data: Includes Boyd Gaming Corporation’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Boyd Gaming Corporation’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.