Explore 3 Stock Ideas & Industry Insights Download Free Report

800-234-336
Shopping Cart 0
countryflagNZ
Login

Boyd Gaming Corporation

Consumer Cyclical US BYD

86.58USD
-1.29(1.47%)

Last update at 2026-06-08T20:00:00Z

Day Range

86.1787.97
LowHigh

52 Week Range

64.6989.74
LowHigh

Fundamentals

  • Previous Close 87.87
  • Market Cap6598.02M
  • Volume1519942
  • P/E Ratio3.87
  • Dividend Yield0.82%
  • EBITDA1200.95M
  • Revenue TTM4091.99M
  • Revenue Per Share TTM50.09
  • Gross Profit TTM 2429.09M
  • Diluted EPS TTM22.56

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 2329.67M 752.00M 752.91M 828.81M 603.94M
Minority interest 4.37M 0.00000M 0.00000M - -
Net income 1843.27M 577.95M 620.02M 639.38M 463.85M
Selling general administrative 121.86M 538.63M 498.29M 480.58M 470.86M
Selling and marketing expenses 546.87M - 108.40M - -
Gross profit 1724.49M 2049.80M 2018.57M 1990.17M 1937.33M
Reconciled depreciation 302.71M 276.64M 252.56M 258.18M 267.79M
Ebit 2487.31M 929.41M 924.15M 981.22M 900.10M
Ebitda 2790.02M 1206.05M 1180.93M 1298.82M 1174.52M
Depreciation and amortization 302.71M 276.64M 256.78M 317.60M 274.42M
Non operating income net other - - - -1.16900M -96.72300M
Operating income 876.80M 927.78M 901.83M 981.22M 900.10M
Other operating expenses 3215.19M 3002.42M 2836.66M 2533.38M 2461.51M
Interest expense 157.64M 177.41M 171.25M 151.25M 199.44M
Tax provision 490.77M 174.05M 165.44M 189.43M 140.09M
Interest income 152.82M 1.62M 41.00M 129.72M 1.82M
Net interest income -152.81600M -175.78400M -129.05800M -129.71900M -197.62300M
Extraordinary items - - - - -
Non recurring - - - 40.77M 8.20M
Other items - - - - -
Income tax expense 490.77M 174.05M 132.88M 189.43M 140.09M
Total revenue 4091.99M 3930.19M 3738.49M 3555.38M 3369.81M
Total operating expenses 847.69M 1122.03M 1116.74M 968.17M 1029.03M
Cost of revenue 2367.50M 1880.39M 1719.92M 1565.20M 1432.48M
Total other income expense net 1452.87M -175.77400M -148.92400M -152.41800M -296.16500M
Discontinued operations - - - - -
Net income from continuing ops 1838.90M 577.95M 700.10M 639.38M 463.85M
Net income applicable to common shares 1843.27M 577.95M 620.02M 639.38M 463.85M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 6853.57M 6391.81M 6273.13M 6311.13M 6224.17M
Intangible assets 1474.99M 1391.01M 1392.84M 1427.13M 1368.42M
Earning assets - - - - -
Other current assets 72.77M 61.31M 62.95M 49.38M 41.10M
Total liab 4245.69M 4810.30M 4529.02M 4720.50M 4685.42M
Total stockholder equity 2608.50M 1581.51M 1744.10M 1590.62M 1538.75M
Deferred long term liab - - - 318.61M 264.91M
Other current liab 698.30M 344.56M 328.51M 4.53M 313.13M
Common stock 0.76M 0.86M 0.97M 1.03M 1.11M
Capital stock 0.76M 0.86M 0.97M 1.03M 1.11M
Retained earnings 2609.28M 1583.05M 1744.23M 1285.83M 710.09M
Other liab - - - 370.79M 322.49M
Good will 957.98M 957.89M 947.34M 1033.74M 971.29M
Other assets 93.46M 66.52M 3429.32M 147.44M 98.23M
Cash 353.41M 316.69M 304.27M 283.47M 344.56M
Cash and equivalents 353.41M 316.69M - 283.47M 344.56M
Total current liabilities 979.22M 622.68M 596.32M 586.13M 557.04M
Current deferred revenue 17.80M 15.43M 15.51M 318.61M 15.32M
Net debt 2912.50M 3614.51M 3421.48M 3613.15M 3587.89M
Short term debt 111.84M 146.86M 143.14M 133.05M 126.56M
Short long term debt - 44.01M 44.27M 44.27M 41.67M
Short long term debt total 3265.91M 3931.20M 3725.75M 3896.62M 3932.45M
Other stockholder equity -1.55000M -2.40200M -0.00000M 305.15M 827.73M
Property plant equipment 3517.53M 3414.89M - 2394.24M 3278.43M
Total current assets 530.73M 561.51M 529.32M 478.23M 507.80M
Long term investments - - - - -
Net tangible assets - - - 921.93M -837.27000M
Short term investments 0.80M 0.80M 0.70M - -
Net receivables 84.35M 162.28M 141.40M 111.61M 89.48M
Long term debt 2045.57M 3132.58M 2871.22M 3005.13M 2989.92M
Inventory 20.19M 21.23M 20.69M 22.17M 20.09M
Accounts payable 151.29M 131.26M 124.67M 129.95M 102.03M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -1.55000M -2.40200M -1.09800M -1.38200M -0.18000M
Additional paid in capital - - - - -
Common stock total equity - - - 1.03M 1.11M
Preferred stock total equity - - - - -
Retained earnings total equity - - - 1285.83M 710.09M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 360.84M 54.72M 55.18M -171.17000M 98.23M
Deferred long term asset charges - - - - -
Non current assets total 6322.84M 5830.31M 5743.81M 5832.90M 5716.37M
Capital lease obligations 666.09M 754.61M 810.25M 847.22M 900.86M
Long term debt total 2045.57M 3132.58M - 3005.13M 2989.92M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments 1758.00M -433.91200M -470.74600M -422.31200M -129.58000M
Change to liabilities - - - 1.44M 14.82M
Total cashflows from investing activities 1042.82M -433.91200M -264.33000M -422.31200M -129.58000M
Net borrowings -1139.60000M 254.00M -141.50000M 3.22M -878.28800M
Total cash from financing activities -1982.29100M -509.50100M -637.24800M -615.85200M -1058.70200M
Change to operating activities - - - -80.99200M -45.05600M
Net income 1843.27M 577.95M 620.02M 639.38M 463.85M
Change in cash 37.40M 13.43M 12.87M -62.06300M -177.87100M
Begin period cash flow 321.36M 307.93M 295.06M 357.13M 535.00M
End period cash flow 358.77M 321.36M 307.93M 295.06M 357.13M
Total cash from operating activities 976.68M 957.08M 914.52M 976.11M 1010.41M
Issuance of capital stock - - - - -
Depreciation 302.71M 276.64M 256.78M 258.18M 267.79M
Other cashflows from investing activities -41.96400M -3.24600M 109.62M -153.15700M 69.87M
Dividends paid 58.17M 62.66M 63.61M -48.16200M 48.16M
Change to inventory 1.05M -0.54300M 1.48M -2.08300M 2.53M
Change to account receivables 47.97M 5.96M -28.81000M -16.76100M -36.02700M
Sale purchase of stock -778.32400M -685.85000M -412.65500M -541.64200M -80.78200M
Other cashflows from financing activities -6.19500M -14.99000M -19.48400M 2076.15M 800.37M
Change to netincome - - - 106.70M 330.94M
Capital expenditures 588.22M 400.40M 373.95M 269.15M 199.45M
Change receivables - - - -16.76100M -36.02700M
Cash flows other operating - - - -19.28400M -7.41400M
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - -62.05300M -177.87100M
Change in working capital 350.06M -100.22100M -126.52700M -101.89600M -63.33700M
Stock based compensation 32.15M 29.67M 32.38M 34.07M 37.77M
Other non cash items -1495.89300M 114.89M 161.70M 95.36M 170.48M
Free cash flow 388.46M 556.67M 540.57M 706.96M 810.96M

Peer Comparison

Sector: Consumer Cyclical Industry: Resorts & Casinos

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
BYD
Boyd Gaming Corporation		 -1.29 1.47% 86.58 3.87 11.45 1.61 2.54 2.20 3.22
LVS
Las Vegas Sands Corp		 0.54 1.07% 50.79 56.23 16.29 4.18 7.87 5.21 15.33
SCHYY
Sands China Ltd ADR		 -0.25 1.31% 18.90 - 12.08 6.70 211.73 8.69 51.08
SCHYF
Sands China Ltd		 - -% 2.04 - 11.21 6.91 211.05 8.69 51.08
GXYYY
Galaxy Entertainment Group Ltd ADR		 0.09 0.46% 19.67 14.44 13.93 0.39 1.85 2.81 9.30

Reports Covered

Stock Research & News

View All

Profile

Boyd Gaming Corporation, together with its subsidiaries, operates as a multi-jurisdictional gaming company in the United States and Canada. The company operates through Las Vegas Locals, Downtown Las Vegas, Midwest & South, and Online segments. It owns and operates casinos; Boyd Interactive, an online casino gaming business; and a travel agency. The company was formerly known as The Boyd Group and changed its name to Boyd Gaming Corporation in April 1993. Boyd Gaming Corporation was founded in 1975 and is headquartered in Las Vegas, Nevada.

Boyd Gaming Corporation

6465 South Rainbow Boulevard, Las Vegas, NV, United States, 89118

Key Executives

Name Title Year Born
Mr. William S. Boyd Co-Exec. Chair of the Board 1931
Mr. Keith E. Smith Pres, CEO & Director 1961
Mr. Josh Hirsberg Exec. VP, CFO & Treasurer 1962
Mr. Stephen S. Thompson Exec. VP of Operations 1960
Mr. Theodore A. Bogich Exec. VP of Operations 1956
Ms. Marianne Boyd Johnson Co-Exec. Chair of the Board, Exec. VP & Chief Diversity Officer 1958
Ms. Lori Nelson SVP of Financial Operations & Interim Chief Accounting Officer NA
Uri Clinton Exec. VP, Gen. Counsel & Corp. Sec. NA
Mr. David Strow VP of Corp. Communications NA
Mr. Christopher R. Gibase Chief Marketing Officer & Sr. VP NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.