Boyd Gaming Corporation

Boyd Gaming Corporation

BYDยทNYSE

$86.94

+1.7%
Consumer CyclicalGambling, Resorts & Casinos

Boyd Gaming Corporation, together with its subsidiaries, operates as a multi-jurisdictional gaming company. It operates through three segments: Las Vegas Locals, Downtown Las Vegas, and Midwest & South. As of December 31, 2021, the company operated 28 gaming entertainment properties located in Nevada, Illinois, Indiana, Iowa, Kansas, Louisiana, Mississippi, Missouri, Ohio, and Pennsylvania. It also engages in owning and operating a travel agency. The company was founded in 1975 and is headquartered in Las Vegas, Nevada.

At a Glance

Live Snapshot
Market Cap$6.46B
EPS22.5600
P/E Ratio3.85
Earnings Date07/23/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is compressed (P/E 3.9).

Valuation inputs: P/E 3.9, earnings yield +26.0%, momentum +1.7%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +70.7%, ROIC +11.6%).

Profitability stack: net margin +45.1%, ROE +70.7%, ROIC +11.6%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile looks controlled across current risk inputs.

Risk factors: liabilities/assets +61.9%, momentum +1.7%, net margin +45.1%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

byd

Boyd Gaming Corporation Market vs Earnings Trajectory

BYD ยท NYSE

Loading price and EPS data...

Boyd Gaming Corporation

Boyd Gaming Corporation Fair Value Envelope

BYD ยท NYSE

Our analysis suggests that BYD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $86.94, this represents a potential HIDDEN relative to our calculated worth for Boyd Gaming Corporation.

Intrinsic Value
Current Price: $86.94
3Y+284.0%
5Y-1996.0%
10Y+518.0%
3Y+15.0%
5Y+88.0%
10Y+86.0%
3Y+188.0%
5Y-1468.0%
10Y+341.0%
3Y-
5Y+238.0%
10Y+255.0%
3Y-45.0%
5Y+241.0%
10Y+239.0%
3Y+9.0%
5Y+4.0%
10Y+47.0%
Boyd Gaming Corporation

Boyd Gaming Corporation Profit Bridge

BYD ยท NYSE
Revenue4.09B
Cost of Goods Sold (2.37B)
Gross Profit1.72B
Operating Expenses (847.69M)
Operating Income876.80M
Interest Expense (157.64M)
Other Income/Expense1.45B
Pretax Income2.33B
Income Tax (490.77M)
Net Income1.84B
Net Income
1.84B

Profitability Analysis

Gross Margin

42.1%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

21.4%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

45.0%

Exceptional profitability. The company converts a significant portion of revenue to bottom-line earnings.

Effective Tax Rate

21.1%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

Profitability Insight

Exceptional profitability across all levels: Strong pricing power, efficient operations, and healthy bottom line indicate a high-quality business with sustainable competitive advantages.

42.14%
Gross Profit Margin
-19%
3Y-25.0%
5Y-20.0%
10Y-8.0%
21.43%
Operating Profit Margin
-9%
3Y-22.0%
5Y+3173.0%
10Y+81.0%
45.05%
Net Profit Margin
206%
3Y+150.0%
5Y-829.0%
10Y+137.0%
70.66%
Return on Equity
93%
3Y+76.0%
5Y-690.0%
10Y+58.0%
26.90%
Return on Assets
197%
3Y+165.0%
5Y-1410.0%
10Y+201.0%
11.56%
Return on Invested Capital
-4%
3Y-11.0%
5Y+6235.0%
10Y-93.0%
BYD

Boyd Gaming Corporation Cash Conversion Engine

BYD ยท NYSE
Net Income1.84B
Depreciation & Amortization302.71M
Stock-Based Compensation0.00
Change in Working Capital350.06M
Others-1.50B
Capital Expenditures-588.22M
Free Cash Flow388.46M

Cash Flow Quality Analysis

FCF Conversion Rate

21.1%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

60.2%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

-30.2%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

+$350.06M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Deteriorating cash generation: Both declining FCF and weak conversion rate signal fundamental challenges. Investigate margin pressure, rising costs, or working capital issues.

byd

Boyd Gaming Corporation Funding & Solvency Profile

BYD ยท NYSE
Cash & Cash Equivalents372.72M
Net Receivables78.75M
Inventory19.69M
Other Current Assets58.85M
Total Current Assets530 M
Property, Plant & Equipment3.56B
Goodwill & Intangible Assets2.43B
Long-Term Investments11.80M
Other Non-Current Assets83.57M
Total Non-Current Assets4 B
Total Assets
6.61B

Financial Health Analysis

Current Ratio

0.60x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

1.61x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

-352957000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

8% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

byd

Boyd Gaming Corporation Street Expectations Map

BYD ยท NYSE

Wall Street analysts project that BYD stock may experience modest gains over the coming 12 months. The consensus 1-year price target stands at 95.00, with estimates ranging from a low of 83.00 to a high of 110.00.

Lowest Target
83.00
-4.53%
Consensus Target
95.00
9.27%
Highest Target
110.00
26.52%

The consensus 1-year price target stands at 95.00, with estimates ranging from a low of 83.00 to a high of 110.00.

Analyst Consensus Analysis

Upside Potential

+9.3%

Moderate upside. Analysts expect positive returns but with limited margin of safety. Consider entry timing.

Analyst Agreement

28.4% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Risk-Reward Profile

5.85x

Favorable risk-reward. Potential upside significantly exceeds downside risk, offering asymmetric return profile attractive for risk-tolerant investors.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

byd

Boyd Gaming Corporation Insider Positioning

BYD ยท NYSE

During the last 12 months, insiders have sold $49.23M worth of BYD shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

101.2K

8.55M

Net Activity

-8.5M

-$8.55M

3-6 Months

Bought

0

0.00

Sold

73.5K

6.23M

Net Activity

-6.2M

-$6.23M

6-9 Months

Bought

0

0.00

Sold

20.0K

1.61M

Net Activity

-1.6M

-$1.61M

9-12 Months

Bought

0

0.00

Sold

387.9K

32.84M

Net Activity

-32.8M

-$32.84M

Top Buyers

No buying activity

Top Sellers

1
JMB

Johnson Marianne Boyd

Director, 10 Percent Owner, Officer: Chairman

300.0K sharesโ€ข4 transactions

$25.53M

2
SK

Smith Keith

Director, Officer: President And Ceo

100.0K sharesโ€ข3 transactions

$8.38M

3
HJ

Hirsberg Josh

Officer: Cfo & Treasurer

64.0K sharesโ€ข2 transactions

$5.47M

4
BWR

Boyd William R

Director

63.0K sharesโ€ข4 transactions

$5.21M

5
TSS

Thompson Stephen S.

Officer: Chief Administrative Officer

35.4K sharesโ€ข2 transactions

$2.96M

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $49.23M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$8.55M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

5 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.22%
Dividend Yield
3%
3Y-6.0%
5Y-
10Y-
ย 

byd Dividend History

BYD
10Y CAGR +5%
Latest $0.2
Annual $0.94
5 year growth trend
Last Period: +0%