The Discounted Cash Flow (DCF) valuation of Churchill Downs Inc (CHDN) is 145.53 USD. With the latest stock price at 142.58 USD, the upside of Churchill Downs Inc based on DCF is 2.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.4% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 76.39 - 373.68 | 145.53 |
| Upside | -46.4% - 162.1% | 2.1% |