DraftKings Inc.
Bear Case (25th pct.)
-110.5% vs price
Base Case (Median)
-83.8% vs price
Bull Case (75th pct.)
-43.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-10.69 | -142.2% | High (40%) |
| EV/EBITDA | $8.18 | -67.7% | Medium (20%) |
| EV/FCF | $33.19 | 31.2% | Medium (20%) |
| Earnings Power Value | $0.01 | -99.9% | Medium (50%) |
Based on 4 out of 8 methods, DKNG appears overvalued at the current price of $25.30. The base case fair value of $4.10 implies 83.8% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.