The Discounted Cash Flow (DCF) valuation of Penn National Gaming Inc (PENN) is 25.10 USD. With the latest stock price at 17.75 USD, the upside of Penn National Gaming Inc based on DCF is 41.4%.
Based on the latest price of 17.75 USD and our DCF valuation, Penn National Gaming Inc (PENN) is a buy. buying PENN stocks now will result in a potential gain of 41.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 15.5% | 11.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (3.07) - 192.98 | 25.10 |
| Upside | -117.3% - 987.2% | 41.4% |