investorscraft@gmail.com

Intrinsic ValueDraftKings Inc. (0ABA.L)

Previous Close£34.15
Intrinsic Value
Upside potential
Previous Close
£34.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DraftKings Inc. is a leading digital sports entertainment and gaming company operating in the highly competitive and rapidly evolving online gambling sector. The company generates revenue primarily through its multi-channel sports betting and iGaming platforms, including its flagship DraftKings Sportsbook and Golden Nugget Online Gaming brands. Its diversified product portfolio spans daily fantasy sports, mobile and retail sports betting, iGaming, and a digital collectibles marketplace, positioning it as a vertically integrated player in the U.S. and select international markets. DraftKings leverages its proprietary technology stack and strong brand recognition to capture market share in newly regulated states, while its acquisition of VSiN enhances its content and media capabilities. The company operates in a high-growth but heavily regulated industry, where its first-mover advantage and scalable platform provide a competitive edge against traditional casinos and emerging digital rivals. DraftKings’ strategic focus on customer acquisition, product innovation, and regulatory compliance underpins its ambition to dominate the U.S. online sports betting and iGaming landscape.

Revenue Profitability And Efficiency

DraftKings reported revenue of $4.77 billion in FY 2024, reflecting strong top-line growth driven by expanding market access and customer engagement. However, the company remains unprofitable, with a net loss of $507 million, as it prioritizes reinvestment in marketing and technology over near-term earnings. Operating cash flow was positive at $418 million, indicating improving cash generation despite high capital intensity in customer acquisition and platform development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$1.05 underscores ongoing losses, though narrowing compared to prior years as scale benefits materialize. DraftKings’ capital efficiency is challenged by its growth-focused strategy, with significant spending on user acquisition and market expansion. However, its ability to monetize a growing user base through cross-selling iGaming and sportsbook products supports long-term margin potential.

Balance Sheet And Financial Health

DraftKings maintains a solid liquidity position with $788 million in cash and equivalents, though total debt of $1.34 billion introduces leverage risk. The absence of dividends aligns with its reinvestment priorities. The balance sheet reflects a growth-stage company balancing aggressive expansion with the need to fund operating losses and regulatory capital requirements in new markets.

Growth Trends And Dividend Policy

DraftKings is in a high-growth phase, benefiting from U.S. sports betting legalization tailwinds and increasing iGaming adoption. The company does not pay dividends, opting to reinvest cash flows into market expansion and product innovation. Revenue growth is expected to outpace profitability improvements in the near term as it prioritizes scale over earnings.

Valuation And Market Expectations

With a market cap of $18.3 billion, DraftKings trades at a premium valuation, reflecting investor optimism about its long-term market opportunity. Its beta of 1.89 indicates high volatility, typical of growth stocks in the speculative gaming sector. Market expectations hinge on sustained revenue growth and eventual profitability as regulatory barriers ease and operational leverage improves.

Strategic Advantages And Outlook

DraftKings’ key advantages include its strong brand, proprietary technology, and early-mover positioning in U.S. online betting. Regulatory expansion and cross-platform synergies between sportsbook, iGaming, and DFS products provide growth levers. Risks include intense competition, regulatory hurdles, and profitability execution. The outlook remains positive if the company can convert its growth investments into sustainable margins.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount