The Discounted Cash Flow (DCF) valuation of Draftkings Inc (DKNG) is 38.17 USD. With the latest stock price at 21.75 USD, the upside of Draftkings Inc based on DCF is 75.5%.
Based on the latest price of 21.75 USD and our DCF valuation, Draftkings Inc (DKNG) is a buy. buying Draftkings stocks now will result in a potential gain of 75.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.9% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 23.80 - 97.29 | 38.17 |
| Upside | 9.4% - 347.3% | 75.5% |