Full House Resorts, Inc. (FLL) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

FLL — Fair Value Analysis

Full House Resorts, Inc.

Current: $2.07Overvalued

Fair Value Range

Bear Case (25th pct.)

$-35.26

-1803.4% vs price

Base Case (Median)

$-13.16

-735.7% vs price

Bull Case (75th pct.)

$-0.24

-111.6% vs price

$-35.26$-13.16$-0.24

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$-57.35	-2870.7%	High (40%)
EV/EBITDA	$12.68	512.5%	Medium (20%)
Earnings Power Value	$-13.16	-735.6%	Medium (50%)

Interpretation

Based on 3 out of 8 methods, FLL appears overvalued at the current price of $2.07. The base case fair value of $-13.16 implies 735.7% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.