Company Valuation: Caesars Entertainment, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 19,994 8,926 10,113 7,101 4,774 6,116 - -
Change - -55.36% 13.29% -29.78% -32.77% 28.12% - -
Enterprise Value (EV) 1 45,140 20,973 21,547 18,529 15,792 16,459 15,570 13,569
Change - -53.54% 2.73% -14% -14.77% 4.22% -5.4% -12.85%
P/E -19.4x -9.93x 12.9x -25.9x -9.67x -46.4x 71.7x 31x
PBR 4.46x 2.4x 2.22x 1.7x 1.35x 1.76x 1.76x 1.79x
PEG - 0.7x -0x 0x -0.1x 0.6x -0x 0x
Capitalization / Revenue 2.09x 0.82x 0.88x 0.63x 0.42x 0.52x 0.5x 0.49x
EV / Revenue 4.72x 1.94x 1.87x 1.65x 1.37x 1.39x 1.28x 1.09x
EV / EBITDA 15.1x 6.47x 5.47x 4.96x 4.36x 4.41x 4.05x 3.4x
EV / EBIT 26.5x 12.1x 8.72x 8.04x 8.5x 7.54x 6.71x 5.47x
EV / FCF 66.5x 512x 39.5x -83.8x 31.8x 18.8x 15.1x 14.2x
FCF Yield 1.5% 0.2% 2.53% -1.19% 3.15% 5.31% 6.64% 7.04%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -4.83 -4.19 3.64 -1.29 -2.42 -0.6451 0.4178 0.9654
Distribution rate - - - - - - - -
Net sales 1 9,570 10,821 11,528 11,245 11,486 11,832 12,134 12,410
EBITDA 1 2,993 3,243 3,938 3,739 3,624 3,729 3,846 3,990
EBIT 1 1,706 1,739 2,472 2,304 1,858 2,183 2,320 2,481
Net income 1 -1,019 -899 786 -278 -502 -124 104.3 194.2
Net Debt 1 25,146 12,047 11,434 11,428 11,018 10,342 9,454 7,453
Reference price 2 93.53 41.60 46.88 33.42 23.39 29.94 29.94 29.94
Nbr of stocks (in thousands) 213,774 214,566 215,711 212,480 204,108 203,677 - -
Announcement Date 22/02/22 21/02/23 20/02/24 25/02/25 17/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-46.55x1.39x4.41x-.--% 6.12B
24.39x6.28x14.71x1.61% 26.28B
43.97x1.53x9.91x-.--% 17.51B
11.75x5.31x8.07x4.29% 13.69B
93.42x1.83x16.48x-.--% 11.83B
35.06x3.87x19.24x2.92% 8.64B
17.08x3.28x8.2x2.29% 6.63B
12.89x2.26x7.76x0.88% 6.48B
11.78x3.36x8.14x0.56% 5.81B
Average 22.64x 3.23x 10.77x 1.39% 11.44B
Weighted average by Cap. 28.75x 3.73x 11.76x 1.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CZR Stock
  4. Valuation Caesars Entertainment, Inc.