The Discounted Cash Flow (DCF) valuation of Churchill Downs Inc (CHDN) is 152.09 USD. With the latest stock price at 104.95 USD, the upside of Churchill Downs Inc based on DCF is 44.9%.
Based on the latest price of 104.95 USD and our DCF valuation, Churchill Downs Inc (CHDN) is a buy. buying CHDN stocks now will result in a potential gain of 44.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.5% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 95.08 - 283.97 | 152.09 |
| Upside | -9.4% - 170.6% | 44.9% |