As of 2025-08-04, the Intrinsic Value of Canterbury Park Holding Corp (CPHC) is 17.30 USD. This CPHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.41 USD, the upside of Canterbury Park Holding Corp is -6.00%.
The range of the Intrinsic Value is 15.05 - 20.65 USD
Based on its market price of 18.41 USD and our intrinsic valuation, Canterbury Park Holding Corp (CPHC) is overvalued by 6.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.05 - 20.65 | 17.30 | -6.0% |
| DCF (Growth 10y) | 14.42 - 19.03 | 16.29 | -11.5% |
| DCF (EBITDA 5y) | 13.62 - 22.74 | 18.15 | -1.4% |
| DCF (EBITDA 10y) | 14.10 - 21.59 | 17.64 | -4.2% |
| Fair Value | 4.03 - 4.03 | 4.03 | -78.11% |
| P/E | 1.77 - 8.37 | 4.38 | -76.2% |
| EV/EBITDA | 7.17 - 18.34 | 13.78 | -25.1% |
| EPV | 15.34 - 19.37 | 17.36 | -5.7% |
| DDM - Stable | 1.10 - 2.09 | 1.59 | -91.3% |
| DDM - Multi | 4.57 - 6.20 | 5.23 | -71.6% |
| Market Cap (mil) | 93.15 |
| Beta | 0.15 |
| Outstanding shares (mil) | 5.06 |
| Enterprise Value (mil) | 82.69 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.11% |
| Cost of Debt | 20.20% |
| WACC | 9.12% |