Golden Entertainment Inc
NASDAQ:GDEN

Watchlist Manager
Golden Entertainment Inc Logo
Golden Entertainment Inc
NASDAQ:GDEN
Watchlist
Price: 27.2 USD -0.73% Market Closed
Market Cap: 711.8m USD

Intrinsic Value

The intrinsic value of one GDEN stock under the Base Case scenario is 45.35 USD. Compared to the current market price of 27.2 USD, Golden Entertainment Inc is Undervalued by 40%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GDEN Intrinsic Value
45.35 USD
Undervaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Golden Entertainment Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about GDEN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is GDEN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Golden Entertainment Inc.

Explain Valuation
Compare GDEN to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GDEN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Golden Entertainment Inc

Current Assets 102.8m
Cash & Short-Term Investments 58.3m
Receivables 13.7m
Other Current Assets 30.9m
Non-Current Assets 933.2m
PP&E 789m
Intangibles 137.9m
Other Non-Current Assets 6.3m
Current Liabilities 93.8m
Accounts Payable 20.1m
Accrued Liabilities 55.6m
Other Current Liabilities 18.1m
Non-Current Liabilities 508.1m
Long-Term Debt 417.3m
Other Non-Current Liabilities 90.8m
Efficiency

Free Cash Flow Analysis
Golden Entertainment Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Golden Entertainment Inc

Revenue
643.5m USD
Cost of Revenue
-296.4m USD
Gross Profit
347.1m USD
Operating Expenses
-307.4m USD
Operating Income
39.7m USD
Other Expenses
-34.2m USD
Net Income
5.5m USD
Fundamental Scores

GDEN Profitability Score
Profitability Due Diligence

Golden Entertainment Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
48/100
Profitability
Score

Golden Entertainment Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

GDEN Solvency Score
Solvency Due Diligence

Golden Entertainment Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
31/100
Solvency
Score

Golden Entertainment Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GDEN Price Targets Summary
Golden Entertainment Inc

Wall Street analysts forecast GDEN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GDEN is 31.28 USD with a low forecast of 25.25 USD and a high forecast of 38.85 USD.

Lowest
Price Target
25.25 USD
7% Downside
Average
Price Target
31.28 USD
15% Upside
Highest
Price Target
38.85 USD
43% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for GDEN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

GDEN Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one GDEN stock?

The intrinsic value of one GDEN stock under the Base Case scenario is 45.35 USD.

Is GDEN stock undervalued or overvalued?

Compared to the current market price of 27.2 USD, Golden Entertainment Inc is Undervalued by 40%.

Back to Top