The Discounted Cash Flow (DCF) valuation of Penn National Gaming Inc (PENN) is 24.53 USD. With the latest stock price at 16.62 USD, the upside of Penn National Gaming Inc based on DCF is 47.6%.
Based on the latest price of 16.62 USD and our DCF valuation, Penn National Gaming Inc (PENN) is a buy. buying PENN stocks now will result in a potential gain of 47.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 15.7% | 11.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (3.89) - 192.40 | 24.53 |
| Upside | -123.4% - 1057.7% | 47.6% |