← All companies

BYD Boyd Gaming Corporation

HOTELS & MOTELS · $4.9B market cap · updated 2026-10-03
Market price
$67.25
Avg intrinsic value
$197.48
Margin of safety
+193.7%

Three independent discounted-cash-flow-style models value Boyd Gaming Corporation every trading day. 3 of 3 currently price BYD above its market price.

Model estimates

Free Cash Flow model$200.89
Excess Profit model$194.07
Residual Earnings model$442.10
Dividend Discount model$15.39

Quality snapshot

Piotroski F-Score6 / 9
Return on invested capital+10.6%
Net debt / EBITDA3.5×
Gross margin+100.0%
Revenue CAGR+4.8%
Cash conversion0.5×
Dividend yield+1.2%
Buyback yield+12.4%

Run your own numbers

These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.

Open BYD in StockKitty

Same sector