CHDN
Churchill Downs Inc
Price:  
119.62 
USD
Volume:  
318,821.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHDN Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Churchill Downs Inc (CHDN) is 158.35 USD. This CHDN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.62 USD, the upside of Churchill Downs Inc is %.

The range of the Intrinsic Value is 82.28 - 432.59 USD

119.62 USD
Stock Price
158.35 USD
Intrinsic Value
Intrinsic Value Details

CHDN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 82.28 - 432.59 158.35 32.4%
DCF (Growth 10y) 148.26 - 646.14 257.01 114.9%
DCF (EBITDA 5y) 102.99 - 168.73 125.15 4.6%
DCF (EBITDA 10y) 168.19 - 283.63 209.55 75.2%
Fair Value 141.59 - 141.59 141.59 18.37%
P/E 89.15 - 114.88 101.35 -15.3%
EV/EBITDA 17.24 - 99.55 55.07 -54.0%
EPV (45.12) - (36.97) (41.05) -134.3%
DDM - Stable 47.94 - 173.47 110.71 -7.5%
DDM - Multi 79.78 - 231.55 119.55 -0.1%

CHDN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,813.60
Beta 1.10
Outstanding shares (mil) 73.68
Enterprise Value (mil) 13,505.40
Market risk premium 4.60%
Cost of Equity 9.10%
Cost of Debt 7.00%
WACC 7.72%