Is CZR undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of Caesars Entertainment Inc (CZR) is 73.60 USD. This CZR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.07 USD, the upside of Caesars Entertainment Inc is 162.20%. This means that CZR is undervalued by 162.20%.
The range of the Intrinsic Value is 58.41 - 92.41 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 58.41 - 92.41 | 73.60 | 162.2% |
| DCF (Growth 10y) | 91.99 - 126.84 | 107.61 | 283.4% |
| DCF (EBITDA 5y) | 39.80 - 65.36 | 51.40 | 83.1% |
| DCF (EBITDA 10y) | 75.96 - 102.91 | 88.23 | 214.3% |
| Fair Value | -6.56 - -6.56 | -6.56 | -123.36% |
| P/E | (19.49) - (20.56) | (21.05) | -175.0% |
| EV/EBITDA | 19.72 - 49.13 | 33.56 | 19.5% |
| EPV | 70.27 - 81.57 | 75.92 | 170.5% |
| DDM - Stable | (4.56) - (10.57) | (7.56) | -126.9% |
| DDM - Multi | (1.54) - (3.21) | (2.12) | -107.6% |
| Market Cap (mil) | 5,951.12 |
| Beta | 1.82 |
| Outstanding shares (mil) | 212.01 |
| Enterprise Value (mil) | 30,126.12 |
| Market risk premium | 4.60% |
| Cost of Equity | 16.15% |
| Cost of Debt | 7.18% |
| WACC | 7.19% |