Churchill Downs Inc (CHDN)
Services-Racing, Including Track Operation · Communication Services · $7.6B
Intrinsic Value (Consensus)
$56.47
Current Price
$109.80
Margin of Safety
-48.6%
48.6% Above Intrinsic Value
Value: $56
Price: $110
Valuation Model Estimates
Current Price: $109.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance