The present value of that project, using a 10% annual discount rate and a four-year period until opening, equates to $3.4 billion, according to estimates calculated by TheStreet.com.
If Boyd could sell Echelon's 87 acres of land at $30 million an acre (matching recent deal prices for Las Vegas land), then the entire parcel could be sold for $2.6 billion today. So if management can hit a 15% return, it makes sense for Boyd to develop the project. But that's not a risk-free proposition. An initial return in the midteen range may be unrealistic. Wynn Las Vegas, the last major resort to open in Vegas, earned a 10% return in its first year of operation. Using a 10% return on cost, Echelon would post EBITDA of $330 million. Using the same multiple and discount rate, the project would be worth $2.3 billion today -- below the value of the land.


