As of 2024-07-27, the Intrinsic Value of Penn National Gaming Inc (PENN) is
13.12 USD. This PENN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.71 USD, the upside of Penn National Gaming Inc is
%.
The range of the Intrinsic Value is (11.54) - 269.89 USD
13.12 USD
Intrinsic Value
PENN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(11.54) - 269.89 |
13.12 |
-33.4% |
| DCF (Growth 10y) |
0.28 - 402.53 |
35.73 |
81.3% |
| DCF (EBITDA 5y) |
(4.05) - 26.48 |
6.87 |
-65.2% |
| DCF (EBITDA 10y) |
5.88 - 65.20 |
26.34 |
33.6% |
| Fair Value |
-36.71 - -36.71 |
-36.71 |
-286.24% |
| P/E |
(97.64) - (125.10) |
(117.83) |
-697.8% |
| EV/EBITDA |
(20.09) - (0.07) |
(12.89) |
-165.4% |
| EPV |
12.85 - 87.71 |
50.28 |
155.1% |
| DDM - Stable |
(53.12) - (199.95) |
(126.53) |
-742.0% |
| DDM - Multi |
9.09 - 28.32 |
13.98 |
-29.1% |
PENN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,004.79 |
| Beta |
1.91 |
| Outstanding shares (mil) |
152.45 |
| Enterprise Value (mil) |
9,375.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.49% |
| Cost of Debt |
13.27% |
| WACC |
10.28% |