The Discounted Cash Flow (DCF) valuation of Churchill Downs Inc (CHDN) is 160.98 USD. With the latest stock price at 90.02 USD, the upside of Churchill Downs Inc based on DCF is 78.8%.
Based on the latest price of 90.02 USD and our DCF valuation, Churchill Downs Inc (CHDN) is a buy. buying CHDN stocks now will result in a potential gain of 78.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.3% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 101.17 - 297.70 | 160.98 |
| Upside | 12.4% - 230.7% | 78.8% |