As of 2025-06-20, the Intrinsic Value of Churchill Downs Inc (CHDN) is 155.46 USD. This CHDN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 98.92 USD, the upside of Churchill Downs Inc is 57.20%.
The range of the Intrinsic Value is 96.92 - 292.74 USD
Based on its market price of 98.92 USD and our intrinsic valuation, Churchill Downs Inc (CHDN) is undervalued by 57.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 96.92 - 292.74 | 155.46 | 57.2% |
| DCF (Growth 10y) | 139.17 - 364.40 | 206.93 | 109.2% |
| DCF (EBITDA 5y) | 122.78 - 162.84 | 138.93 | 40.4% |
| DCF (EBITDA 10y) | 163.30 - 222.95 | 188.13 | 90.2% |
| Fair Value | 146.44 - 146.44 | 146.44 | 48.04% |
| P/E | 102.21 - 127.46 | 116.79 | 18.1% |
| EV/EBITDA | 43.70 - 96.24 | 71.33 | -27.9% |
| EPV | (36.97) - (28.72) | (32.84) | -133.2% |
| DDM - Stable | 52.31 - 142.84 | 97.57 | -1.4% |
| DDM - Multi | 85.44 - 181.67 | 116.26 | 17.5% |
| Market Cap (mil) | 7,144.99 |
| Beta | 0.58 |
| Outstanding shares (mil) | 72.23 |
| Enterprise Value (mil) | 11,847.79 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.76% |
| Cost of Debt | 6.73% |
| WACC | 6.57% |