Gambling, Resorts & Casinos · NASDAQ
当前价格
$20.72
内在价值
使用下方计算器估算
对 DraftKings Inc. 运行完整的 DCF 分析,自动填充基本面数据,可调节假设参数,含敏感性热力图。
DraftKings Inc. operates a digital sports entertainment and gaming company. It offers multi-channel sports betting and gaming technologies, powering sports and gaming entertainment for operators in 17 countries. The company operates iGaming through its DraftKings brand in 5 states, as well as operates Golden Nugget Online Gaming, an iGaming product and gaming brand in 3 states. Its Sportsbook is live with mobile and/or retail betting operations in the United States pursuant to regulations in 18 states. The company's daily fantasy sports product is available in 6 countries internationally with 15 distinct sports categories. In addition, it offers DraftKings Marketplace, a digital collectibles ecosystem designed for mainstream accessibility that offers curated NFT drops and supports secondary-market transactions, as well as owns Vegas Sports Information Network (VSiN), a multi-platform broadcast and content company. DraftKings Inc. was founded in 2011 and is headquartered in Boston, Massachusetts.
ROIC (TTM)
-0.2%
ROE (TTM)
0.5%
FCF Yield
5.94%
基于过去 12 个月的数据,DKNG 每股自由现金流为 N/A,投入资本回报率(ROIC)为 -0.2%,这些是使用 DCF 方法进行股票估值的关键输入。P/FCF 比率为 N/A,FCF 收益率为 5.94%,是评估 DKNG 相对估值的重要参考指标。
DKNG 的内在价值取决于未来增长率、折现率(WACC)和终值假设。DCF 模型将预期自由现金流折现回现值——WACC 的小幅变化可能导致估算偏移 20% 以上,因此敏感性分析至关重要。
DKNG 是否被低估取决于 DCF 内在价值与当前市价 $20.72 的比较。正的安全边际(内在价值高于市价)暗示潜在低估,但置信度取决于增长率和折现率假设的可靠性。
对 DraftKings Inc. 进行 DCF 估值的步骤:(1) 以过去 12 个月每股自由现金流为基础,(2) 根据Gambling, Resorts & Casinos行业趋势和公司基本面预测未来 5-10 年的 FCF 增长,(3) 选择反映 DKNG 风险的折现率(WACC),(4) 加上预测期之后的终值。
DCF(折现现金流)根据公司未来的现金产生能力估算其当前价值。对于 DraftKings Inc.,这意味着预测Gambling, Resorts & Casinos在未来 5-10 年能产生多少自由现金流,再折现到今天的价值。DKNG 的 ROIC 为 -0.2%,表明公司可能面临产生超过资本成本回报的挑战。
WACC(加权平均资本成本)是 DCF 模型中的折现率——反映投资者要求的最低回报。对于 DKNG,资本结构和股权风险溢价决定了 WACC。WACC 每提高 1%,内在价值通常下降 10-15%。