As of 2024-12-14, the Intrinsic Value of Churchill Downs Inc (CHDN) is
190.61 USD. This CHDN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 136.05 USD, the upside of Churchill Downs Inc is
40.10%.
The range of the Intrinsic Value is 103.26 - 506.91 USD
190.61 USD
Intrinsic Value
CHDN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
103.26 - 506.91 |
190.61 |
40.1% |
| DCF (Growth 10y) |
169.14 - 702.01 |
285.03 |
109.5% |
| DCF (EBITDA 5y) |
116.28 - 154.17 |
135.97 |
-0.1% |
| DCF (EBITDA 10y) |
184.68 - 255.48 |
219.56 |
61.4% |
| Fair Value |
140.37 - 140.37 |
140.37 |
3.18% |
| P/E |
90.29 - 121.02 |
103.46 |
-24.0% |
| EV/EBITDA |
43.77 - 79.99 |
62.61 |
-54.0% |
| EPV |
(41.19) - (33.02) |
(37.11) |
-127.3% |
| DDM - Stable |
59.79 - 233.30 |
146.55 |
7.7% |
| DDM - Multi |
96.73 - 292.28 |
145.22 |
6.7% |
CHDN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,999.67 |
| Beta |
0.97 |
| Outstanding shares (mil) |
73.50 |
| Enterprise Value (mil) |
14,680.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.37% |
| Cost of Debt |
6.62% |
| WACC |
6.53% |