
Churchill Downs Inc
NASDAQ:CHDN

Intrinsic Value
The intrinsic value of one
CHDN
stock under the Base Case scenario is
156.77
USD.
Compared to the current market price of 90.82 USD,
Churchill Downs Inc
is
Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Churchill Downs Inc
Fundamental Analysis
Want a deep‑dive on Churchill Downs Inc?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Churchill Downs Inc
Balance Sheet Decomposition
Churchill Downs Inc
Current Assets | 452.4m |
Cash & Short-Term Investments | 174.2m |
Receivables | 108.6m |
Other Current Assets | 169.6m |
Non-Current Assets | 6.9B |
Long-Term Investments | 663.1m |
PP&E | 2.9B |
Intangibles | 3.3B |
Other Non-Current Assets | 17.8m |
Free Cash Flow Analysis
Churchill Downs Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Churchill Downs Inc
Revenue
|
2.8B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
959.8m
USD
|
Operating Expenses
|
-254.4m
USD
|
Operating Income
|
705.4m
USD
|
Other Expenses
|
-285.3m
USD
|
Net Income
|
420.1m
USD
|
CHDN Profitability Score
Profitability Due Diligence
Churchill Downs Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Churchill Downs Inc's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
CHDN Solvency Score
Solvency Due Diligence
Churchill Downs Inc's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Score
Churchill Downs Inc's solvency score is 20/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CHDN Price Targets Summary
Churchill Downs Inc
According to Wall Street analysts, the average 1-year price target for
CHDN
is 149.89 USD
with a low forecast of 126.25 USD and a high forecast of 180.6 USD.
Dividends
Current shareholder yield for CHDN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CHDN
stock under the Base Case scenario is
156.77
USD.
Compared to the current market price of 90.82 USD,
Churchill Downs Inc
is
Undervalued by 42%.