As of 2024-12-13, the Intrinsic Value of Caesars Entertainment Inc (CZR) is
30.58 USD. This CZR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.01 USD, the upside of Caesars Entertainment Inc is
-17.40%.
The range of the Intrinsic Value is 2.50 - 79.93 USD
30.58 USD
Intrinsic Value
CZR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.50 - 79.93 |
30.58 |
-17.4% |
| DCF (Growth 10y) |
16.98 - 92.39 |
44.66 |
20.7% |
| DCF (EBITDA 5y) |
20.76 - 64.77 |
43.22 |
16.8% |
| DCF (EBITDA 10y) |
30.35 - 80.91 |
54.69 |
47.8% |
| Fair Value |
-8.49 - -8.49 |
-8.49 |
-122.95% |
| P/E |
(21.61) - 4.25 |
(11.54) |
-131.2% |
| EV/EBITDA |
26.36 - 74.05 |
45.08 |
21.8% |
| EPV |
(16.07) - 10.07 |
(3.00) |
-108.1% |
| DDM - Stable |
(7.88) - (25.37) |
(16.62) |
-144.9% |
| DDM - Multi |
6.39 - 17.28 |
9.48 |
-74.4% |
CZR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,863.89 |
| Beta |
1.39 |
| Outstanding shares (mil) |
212.48 |
| Enterprise Value (mil) |
32,461.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.56% |
| Cost of Debt |
13.89% |
| WACC |
11.41% |