Is Draftkings undervalued or overvalued?
As of 2025-03-24, the Intrinsic Value of Draftkings Inc (DKNG) is 11.27 USD. This Draftkings valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 39.49 USD, the upside of Draftkings Inc is -71.50%. This means that Draftkings is overvalued by 71.50%.
The range of the Intrinsic Value is 4.84 - 40.24 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (61.58) - (15.76) | (24.19) | -161.2% |
| DCF (Growth 10y) | 4.84 - 40.24 | 11.27 | -71.5% |
| DCF (EBITDA 5y) | (3.10) - (2.78) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 9.73 - 16.83 | 12.07 | -69.4% |
| Fair Value | -5.18 - -5.18 | -5.18 | -113.11% |
| P/E | (11.08) - (12.90) | (12.40) | -131.4% |
| EV/EBITDA | (4.85) - (6.27) | (5.23) | -113.2% |
| EPV | (21.85) - (29.01) | (25.43) | -164.4% |
| DDM - Stable | (13.44) - (74.83) | (44.13) | -211.8% |
| DDM - Multi | (1.80) - (7.88) | (2.94) | -107.4% |
| Market Cap (mil) | 19,348.52 |
| Beta | 2.28 |
| Outstanding shares (mil) | 489.96 |
| Enterprise Value (mil) | 19,291.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.32% |
| Cost of Debt | 5.00% |
| WACC | 7.17% |