PENN
Penn National Gaming Inc
Price:  
18.50 
USD
Volume:  
7,140,395.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PENN Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Penn National Gaming Inc (PENN) is 27.60 USD. This PENN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.50 USD, the upside of Penn National Gaming Inc is %.

The range of the Intrinsic Value is 9.82 - 66.54 USD

18.50 USD
Stock Price
27.60 USD
Intrinsic Value
Intrinsic Value Details

PENN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.82 - 66.54 27.60 49.2%
DCF (Growth 10y) 29.49 - 102.67 52.60 184.3%
DCF (EBITDA 5y) 4.87 - 23.81 11.07 -40.2%
DCF (EBITDA 10y) 22.60 - 49.91 32.19 74.0%
Fair Value -16.07 - -16.07 -16.07 -186.89%
P/E (45.33) - (57.80) (51.28) -377.2%
EV/EBITDA (15.97) - 45.10 7.23 -60.9%
EPV 40.91 - 64.64 52.77 185.3%
DDM - Stable (10.26) - (22.37) (16.31) -188.2%
DDM - Multi 3.23 - 6.23 4.33 -76.6%

PENN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,819.77
Beta 2.09
Outstanding shares (mil) 152.42
Enterprise Value (mil) 9,043.77
Market risk premium 4.60%
Cost of Equity 20.44%
Cost of Debt 7.44%
WACC 8.58%