investorscraft@gmail.com

Intrinsic Value of Churchill Downs Incorporated (CHDN)

Previous Close$106.89
Intrinsic Value
Upside potential
Previous Close
$106.89

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And 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.

Sources

Company filings, investor presentations

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