The Discounted Cash Flow (DCF) valuation of Penn National Gaming Inc (PENN) is (2.21) USD. With the latest stock price at 18.91 USD, the upside of Penn National Gaming Inc based on DCF is -111.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.3% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (15.03) - 36.29 | (2.21) |
| Upside | -179.5% - 91.9% | -111.7% |