Churchill Downs Inc (CHDN)
Services-Racing, Including Track Operation · Communication Services · $6.1B
Intrinsic Value (Consensus)
$56.47
Current Price
$88.29
Margin of Safety
-36%
36% Above Intrinsic Value
Value: $56
Price: $88
Valuation Model Estimates
Current Price: $88.29
DCF (Discounted Cash Flow)
$20.46
Graham Number
$42.33
Earnings Power Value
$53.30
Relative Value (P/E)
$109.80
Dividend Discount Model
$5.28
Consensus Value
$56.47
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
54
Profitability
25/25
Strength
12/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 456% (above 200% is risky)
Strong profitability — ROE of 38% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $5.49
- EPS (Forward)
- $5.60
- Book Value
- $14.51
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 37.9%
- Debt/Equity
- 456%
- Revenue Growth
- 7.0%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.4%
- Beta
- 1.00
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
LBRDKLiberty Broadband Co...
$84.82+155.4%
Data last updated: 2026-06-21
Source: Yahoo Finance