| Ticker | Company | Zen Rating | Price | Value | Graham Fair Value | Graham Fair Value % | P/E | Forward P/E | P/S | P/B | PEG | Free Cash Flow | Free Cash Flow Yield | Book Value | BVPS | EV | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MCRI | MONARCH CASINO & RESORT INC | $98.58 | $42.78 | 130.42% | 17.76x | 16.42x | 3.31x | 3.28x | 3.00x | $128.47M | 7.13% | $537.67M | 29.41 | $1.68B | 9.28 | ||
| MLCO | MELCO RESORTS & ENTERTAINMENT LTD | $5.90 | $5.91 | -0.24% | 12.69x | 11.84x | 0.45x | -1.92x | 0.64x | $495.22M | 21.12% | -$1.25B | -3.14 | $8.27B | 6.92 | ||
| HGV | HILTON GRAND VACATIONS INC | $48.40 | $41.00 | 18.05% | 53.78x | 12.84x | 0.78x | 3.06x | 0.48x | $154.00M | 3.91% | $1.29B | 15.83 | $10.72B | 14.47 | ||
| LVS | LAS VEGAS SANDS CORP | $57.54 | $30.46 | 88.88% | 24.49x | 17.50x | 3.05x | 24.32x | 1.19x | $1.86B | 4.68% | $1.59B | 2.30 | $50.48B | 12.06 | ||
| MGM | MGM RESORTS INTERNATIONAL | $39.11 | $20.08 | 94.80% | 50.79x | 19.51x | 0.61x | 4.12x | 0.88x | $1.47B | 13.64% | $2.43B | 8.84 | $39.21B | 20.51 | ||
| BYD | BOYD GAMING CORP | $87.40 | N/A | N/A | 3.87x | 11.51x | 1.75x | 2.53x | N/A | $388.46M | 5.44% | $2.61B | 31.93 | $8.84B | 3.06 | ||
| WYNN | WYNN RESORTS LTD | $107.66 | $50.72 | 112.26% | 34.07x | 20.63x | 1.56x | -40.75x | 1.16x | $691.76M | 6.20% | -$275.49M | -2.66 | $21.84B | 13.01 | ||
| PENN | PENN ENTERTAINMENT INC | $15.47 | N/A | N/A | -2.65x | 13.12x | 0.32x | 1.13x | N/A | -$177.20M | -7.92% | $1.83B | 12.68 | $12.65B | 31.12 | ||
| RRR | RED ROCK RESORTS INC | $55.84 | N/A | N/A | 17.50x | 20.66x | 1.64x | 28.15x | N/A | $288.87M | 8.77% | $208.33M | 3.53 | $9.16B | 14.45 | ||
| VAC | MARRIOTT VACATIONS WORLDWIDE CORP | $77.84 | N/A | N/A | -8.81x | 10.58x | 0.53x | 1.34x | N/A | -$29.00M | -1.09% | $1.99B | 58.10 | $7.62B | 423.19 | ||
| CZR | CAESARS ENTERTAINMENT INC | $27.64 | N/A | N/A | -11.42x | -188.16x | 0.50x | 1.61x | N/A | $715.00M | 12.44% | $3.50B | 16.85 | $29.53B | 9.14 | ||
| FLL | FULL HOUSE RESORTS INC | $2.46 | N/A | N/A | -2.20x | -3.02x | 0.29x | 35.07x | N/A | -$2.68M | -3.01% | $2.54M | 0.07 | $579.64M | 12.69 | ||
| BALY | BALLY's CORP | $11.92 | N/A | N/A | -1.11x | -1.97x | 0.30x | 0.58x | N/A | -$145.54M | -20.16% | $994.66M | 16.43 | $6.11B | 44.30 | ||
| MTN | VAIL RESORTS INC | $132.68 | $47.59 | 178.80% | 21.06x | 26.86x | 1.62x | 15.66x | 3.83x | $298.67M | 6.32% | $301.82M | 8.47 | $7.46B | 9.27 | ||
| GDEN | GOLDEN ENTERTAINMENT INC | $28.25 | N/A | N/A | -122.83x | 41.22x | 1.17x | 1.76x | N/A | $35.70M | 4.81% | $420.90M | 16.01 | $1.20B | 10.76 | ||
| CPHC | CANTERBURY PARK HOLDING CORP | $15.75 | N/A | N/A | -157.50x | N/A | 1.34x | 0.96x | N/A | $4.00M | 5.00% | $83.88M | 16.54 | $64.99M | 20.41 | ||
| MSC | STUDIO CITY INTERNATIONAL HOLDINGS LTD | $2.64 | N/A | N/A | -8.68x | N/A | 0.73x | 1.06x | N/A | $155.90M | 30.64% | $523.89M | 2.72 | $2.48B | 8.65 | ||
| CNTY | CENTURY CASINOS INC | $1.49 | N/A | N/A | -0.73x | -0.93x | 0.08x | -0.44x | N/A | -$15.26M | -34.03% | -$97.70M | -3.24 | $1.06B | 10.11 |