The Discounted Cash Flow (DCF) valuation of Penn National Gaming Inc (PENN) is 25.36 USD. With the latest stock price at 15.17 USD, the upside of Penn National Gaming Inc based on DCF is 67.2%.
Based on the latest price of 15.17 USD and our DCF valuation, Penn National Gaming Inc (PENN) is a buy. buying PENN stocks now will result in a potential gain of 67.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 15.5% | 11.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (3.19) - 204.51 | 25.36 |
| Upside | -121.0% - 1248.1% | 67.2% |