As of 2024-09-18, the Intrinsic Value of Churchill Downs Inc (CHDN) is
171.64 USD. This CHDN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 139.97 USD, the upside of Churchill Downs Inc is
22.60%.
The range of the Intrinsic Value is 94.98 - 418.11 USD
171.64 USD
Intrinsic Value
CHDN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
94.98 - 418.11 |
171.64 |
22.6% |
| DCF (Growth 10y) |
155.08 - 575.21 |
255.28 |
82.4% |
| DCF (EBITDA 5y) |
101.83 - 132.84 |
117.14 |
-16.3% |
| DCF (EBITDA 10y) |
162.23 - 220.68 |
190.09 |
35.8% |
| Fair Value |
139.03 - 139.03 |
139.03 |
-0.67% |
| P/E |
68.40 - 102.38 |
91.41 |
-34.7% |
| EV/EBITDA |
33.29 - 79.31 |
53.57 |
-61.7% |
| EPV |
(42.43) - (34.98) |
(38.71) |
-127.7% |
| DDM - Stable |
56.54 - 197.36 |
126.95 |
-9.3% |
| DDM - Multi |
90.24 - 244.73 |
131.84 |
-5.8% |
CHDN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,276.60 |
| Beta |
1.04 |
| Outstanding shares (mil) |
73.42 |
| Enterprise Value (mil) |
14,995.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.71% |
| Cost of Debt |
6.62% |
| WACC |
6.78% |