The Discounted Cash Flow (DCF) valuation of Draftkings Inc (DKNG) is (113.29) USD. With the latest stock price at 39.88 USD, the upside of Draftkings Inc based on DCF is -384.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.7% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (357.63) - (69.06) | (113.29) |
| Upside | -996.8% - -273.2% | -384.1% |