Previous Close | $106.89 |
Intrinsic Value | $86.45 |
Upside potential | -19% |
Data is not available at this time.
Churchill Downs Incorporated operates as a diversified gaming, racing, and online entertainment company, primarily known for its flagship Churchill Downs Racetrack, home of the Kentucky Derby. The company generates revenue through a mix of live and historical racing, casino gaming, online wagering, and hospitality services. Its vertically integrated model spans land-based venues and digital platforms, positioning it as a leader in the U.S. horse racing and regional gaming markets. The company’s strategic acquisitions, such as the purchase of Peninsula Pacific Entertainment, have expanded its casino footprint, while its TwinSpires platform strengthens its online betting presence. Churchill Downs benefits from strong brand recognition, particularly around marquee events like the Kentucky Derby, which drive significant tourism and media revenue. The company competes in a highly regulated industry, where its scale and operational expertise provide a competitive edge. Its diversified revenue streams mitigate risks associated with any single segment, ensuring resilience across economic cycles.
In FY 2024, Churchill Downs reported revenue of $2.73 billion, reflecting robust performance across its gaming and racing segments. Net income stood at $426.8 million, with diluted EPS of $5.72, indicating healthy profitability. Operating cash flow reached $772.7 million, underscoring efficient cash generation. The absence of reported capital expenditures suggests a focus on optimizing existing assets rather than significant new investments during the period.
The company’s earnings power is evident in its ability to convert revenue into strong net income and operating cash flow. With no capital expenditures reported for the period, Churchill Downs appears to be prioritizing capital efficiency, likely reinvesting cash flows into high-return projects or debt reduction. The diluted EPS of $5.72 highlights effective earnings distribution across its 74 million outstanding shares.
Churchill Downs maintains a solid balance sheet with $175.5 million in cash and equivalents, providing liquidity for operations and strategic initiatives. However, total debt of $4.92 billion indicates a leveraged position, which may constrain financial flexibility. The company’s ability to generate substantial operating cash flow helps service this debt, but investors should monitor leverage ratios closely.
The company has demonstrated consistent growth through acquisitions and organic expansion, particularly in gaming and online wagering. Its dividend policy remains modest, with a dividend per share of $0.39, suggesting a preference for reinvesting profits into growth opportunities rather than high shareholder payouts. This aligns with its strategy to expand market share and diversify revenue streams.
Churchill Downs’ valuation reflects its strong market position and diversified revenue base. Investors likely price in growth from its digital and gaming segments, as well as the enduring appeal of its flagship events. The company’s leverage may weigh on valuation multiples, but its cash flow generation supports a stable outlook.
Churchill Downs benefits from iconic brands, regulatory expertise, and a diversified business model. Its outlook is positive, driven by expansion in online betting and regional gaming markets. However, regulatory risks and high debt levels remain challenges. The company’s ability to innovate and capitalize on digital trends will be critical to sustaining long-term growth.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |