Churchill Downs Inc
NASDAQ:CHDN

Watchlist Manager
Churchill Downs Inc Logo
Churchill Downs Inc
NASDAQ:CHDN
Watchlist
Price: 114 USD 0.59% Market Closed
Market Cap: 7.9B USD

Relative Value

The Relative Value of one CHDN stock under the Base Case scenario is hidden USD. Compared to the current market price of 114 USD, Churchill Downs Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CHDN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
22
Median 3Y
3.7
Median 5Y
4.3
Industry
1.4
Forward
2.7
vs History
57
vs Industry
32
Median 3Y
21.3
Median 5Y
21.3
Industry
20
Forward
18.2
vs History
85
vs Industry
34
Median 3Y
14.3
Median 5Y
15.5
Industry
9.6
vs History
33
vs Industry
4
Median 3Y
25.4
Median 5Y
6.5
Industry
18.6
vs History
84
vs Industry
9
Median 3Y
9.9
Median 5Y
12.1
Industry
2.1
vs History
85
vs Industry
18
Median 3Y
5.6
Median 5Y
6
Industry
1.9
Forward
4.3
vs History
85
vs Industry
12
Median 3Y
16.4
Median 5Y
18.2
Industry
3.8
vs History
85
vs Industry
26
Median 3Y
17.5
Median 5Y
21.4
Industry
10.5
Forward
10.5
vs History
85
vs Industry
31
Median 3Y
22.3
Median 5Y
27.3
Industry
16.2
Forward
17.5
vs History
85
vs Industry
25
Median 3Y
21.7
Median 5Y
22.1
Industry
11.3
vs History
38
vs Industry
10
Median 3Y
44.5
Median 5Y
39.6
Industry
15.9
vs History
85
vs Industry
29
Median 3Y
2.1
Median 5Y
2.3
Industry
1.3

Multiples Across Competitors

CHDN Competitors Multiples
Churchill Downs Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Churchill Downs Inc
NASDAQ:CHDN
8B USD 2.8 19.9 13.5 17.7
US
Las Vegas Sands Corp
NYSE:LVS
45B USD 3.7 28.9 12.9 19.9
IE
Flutter Entertainment PLC
LSE:FLTR
28.4B GBP 1.8 -128.5 19 63.9
AU
Aristocrat Leisure Ltd
ASX:ALL
36.2B AUD 5.7 23.2 19.8 19.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
172.8B HKD 3.8 18 17.9 17.9
MO
Sands China Ltd
HKEX:1928
165.9B HKD 3 23.3 20.5 20.5
US
DraftKings Inc
NASDAQ:DKNG
17.4B USD 3.2 -65 -447.4 -57.1
SE
Evolution AB (publ)
STO:EVO
128B SEK 5.4 10.4 7.6 8.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
12.9B USD 1.8 25.6 11.1 16.1
US
MGM Resorts International
NYSE:MGM
9.8B USD 0.6 147.2 6.1 10.3
ZA
Sun International Ltd
JSE:SUI
9.6B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
US
Churchill Downs Inc
NASDAQ:CHDN
Average P/E: 37.1
19.9
7%
2.8
US
Las Vegas Sands Corp
NYSE:LVS
28.9
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -128.5
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
23.2
13%
1.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
18
14%
1.3
MO
Sands China Ltd
HKEX:1928
23.3
14%
1.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -65 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.4
1%
10.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
25.6
11%
2.3
US
MGM Resorts International
NYSE:MGM
147.2
1%
147.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
-4%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Churchill Downs Inc
NASDAQ:CHDN
Average EV/EBITDA: 14.2
13.5
13%
1
US
Las Vegas Sands Corp
NYSE:LVS
12.9
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
19.8
16%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.9
13%
1.4
MO
Sands China Ltd
HKEX:1928
20.5
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -447.4 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.6
2%
3.8
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.1
9%
1.2
US
MGM Resorts International
NYSE:MGM
6.1
26%
0.2
ZA
S
Sun International Ltd
JSE:SUI
Not Available
4%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Churchill Downs Inc
NASDAQ:CHDN
Average EV/EBIT: 21.6
17.7
7%
2.5
US
Las Vegas Sands Corp
NYSE:LVS
19.9
15%
1.3
IE
Flutter Entertainment PLC
LSE:FLTR
63.9
60%
1.1
AU
Aristocrat Leisure Ltd
ASX:ALL
19.8
8%
2.5
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.9
15%
1.2
MO
Sands China Ltd
HKEX:1928
20.5
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -57.1 N/A N/A
SE
Evolution AB (publ)
STO:EVO
8.4
1%
8.4
US
Wynn Resorts Ltd
NASDAQ:WYNN
16.1
5%
3.2
US
MGM Resorts International
NYSE:MGM
10.3
2%
5.1
ZA
S
Sun International Ltd
JSE:SUI
Not Available
3%
N/A