The Discounted Cash Flow (DCF) valuation of Penn National Gaming Inc (PENN) is 13.12 USD. With the latest stock price at 19.71 USD, the upside of Penn National Gaming Inc based on DCF is -33.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 14.5% | 10.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (11.54) - 269.89 | 13.12 |
| Upside | -158.6% - 1269.3% | -33.4% |