Churchill Downs Inc
SWB:CHR

Watchlist Manager
Churchill Downs Inc Logo
Churchill Downs Inc
SWB:CHR
Watchlist
Price: 96.5 EUR -1.03% Market Closed
Market Cap: 7.1B EUR

Relative Value

The Relative Value of one CHR stock under the Base Case scenario is hidden EUR. Compared to the current market price of 96.5 EUR, 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.

CHR 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
20.1
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
25.3
Median 5Y
6.5
Industry
18.3
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
10.6
Forward
10.5
vs History
85
vs Industry
31
Median 3Y
22.3
Median 5Y
27.3
Industry
16.6
Forward
17.6
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
16.3
vs History
85
vs Industry
29
Median 3Y
2.1
Median 5Y
2.3
Industry
1.3

Multiples Across Competitors

CHR 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
SWB:CHR
8B EUR 2.8 19.9 13.5 17.7
US
Las Vegas Sands Corp
NYSE:LVS
44.9B USD 3.7 28.8 12.8 19.8
IE
Flutter Entertainment PLC
LSE:FLTR
28.3B GBP 1.8 -128.2 19 63.7
AU
Aristocrat Leisure Ltd
ASX:ALL
35.9B AUD 5.6 23 19.6 19.6
HK
Galaxy Entertainment Group Ltd
HKEX:27
171B HKD 3.8 17.8 17.7 17.7
MO
Sands China Ltd
HKEX:1928
169.3B HKD 3.1 23.7 20.8 20.8
US
DraftKings Inc
NASDAQ:DKNG
17.2B USD 3.2 -64.3 -442.3 -56.5
SE
Evolution AB (publ)
STO:EVO
124.8B SEK 5.3 10.2 7.4 8.3
US
Wynn Resorts Ltd
NASDAQ:WYNN
13B USD 1.8 25.8 11.1 16.2
US
MGM Resorts International
NYSE:MGM
10.1B USD 0.6 151.6 6.2 10.5
US
Scientific Games Corp
F:TJW
8B EUR 2.9 23.7 17 17
P/E Multiple
Earnings Growth PEG
US
Churchill Downs Inc
SWB:CHR
Average P/E: 36.1
19.9
7%
2.8
US
Las Vegas Sands Corp
NYSE:LVS
28.8
18%
1.6
IE
Flutter Entertainment PLC
LSE:FLTR
Negative Multiple: -128.2
296%
N/A
AU
Aristocrat Leisure Ltd
ASX:ALL
23
13%
1.8
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.8
14%
1.3
MO
Sands China Ltd
HKEX:1928
23.7
14%
1.7
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -64.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
10.2
1%
10.2
US
Wynn Resorts Ltd
NASDAQ:WYNN
25.8
11%
2.3
US
MGM Resorts International
NYSE:MGM
151.6
1%
151.6
US
S
Scientific Games Corp
F:TJW
23.7
35%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Churchill Downs Inc
SWB:CHR
Average EV/EBITDA: 14.5
13.5
13%
1
US
Las Vegas Sands Corp
NYSE:LVS
12.8
13%
1
IE
Flutter Entertainment PLC
LSE:FLTR
19
35%
0.5
AU
Aristocrat Leisure Ltd
ASX:ALL
19.6
16%
1.2
HK
Galaxy Entertainment Group Ltd
HKEX:27
17.7
13%
1.4
MO
Sands China Ltd
HKEX:1928
20.8
9%
2.3
US
DraftKings Inc
NASDAQ:DKNG
Negative Multiple: -442.3 N/A N/A
SE
Evolution AB (publ)
STO:EVO
7.4
2%
3.7
US
Wynn Resorts Ltd
NASDAQ:WYNN
11.1
9%
1.2
US
MGM Resorts International
NYSE:MGM
6.2
26%
0.2
US
S
Scientific Games Corp
F:TJW
17
15%
1.1