The Discounted Cash Flow (DCF) valuation of Penn National Gaming Inc (PENN) is 25.22 USD. With the latest stock price at 18.05 USD, the upside of Penn National Gaming Inc based on DCF is 39.8%.
Based on the latest price of 18.05 USD and our DCF valuation, Penn National Gaming Inc (PENN) is a buy. buying PENN stocks now will result in a potential gain of 39.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 15.5% | 11.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (2.96) - 192.42 | 25.22 |
| Upside | -116.4% - 966.0% | 39.8% |