The Discounted Cash Flow (DCF) valuation of Churchill Downs Inc (CHDN) is 156.66 USD. With the latest stock price at 93.24 USD, the upside of Churchill Downs Inc based on DCF is 68.0%.
Based on the latest price of 93.24 USD and our DCF valuation, Churchill Downs Inc (CHDN) is a buy. buying CHDN stocks now will result in a potential gain of 68.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.4% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 97.45 - 296.51 | 156.66 |
| Upside | 4.5% - 218.0% | 68.0% |