investorscraft@gmail.com

Intrinsic ValueDraftKings Inc. (DKNG)

Previous Close$43.98
Intrinsic Value
Upside potential
Previous Close
$43.98

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. operates as a leading digital sports entertainment and gaming company, primarily focused on online sports betting (OSB) and iGaming in the U.S. The company generates revenue through its mobile and web-based platforms, offering real-money betting, daily fantasy sports (DFS), and online casino games. Its business model hinges on user engagement, customer acquisition, and retention, leveraging data analytics and proprietary technology to optimize odds and personalize experiences. DraftKings holds a strong position in the rapidly expanding U.S. sports betting market, competing with rivals like FanDuel and BetMGM. The company benefits from first-mover advantages in several states, regulatory tailwinds, and strategic partnerships with sports leagues and media entities. Its diversified product suite, including single-game wagering and live in-play betting, enhances its competitive moat. However, the industry remains highly competitive, with customer acquisition costs and regulatory compliance posing ongoing challenges. DraftKings’ ability to scale efficiently while navigating state-by-state legalization will be critical to sustaining its market leadership.

Revenue Profitability And Efficiency

DraftKings reported revenue of $4.77 billion for FY 2024, reflecting robust growth in its sports betting and iGaming segments. Despite this, the company posted a net loss of $507 million, with diluted EPS of -$1.05, indicating ongoing investments in marketing and technology. Operating cash flow was positive at $418 million, while capital expenditures remained modest at $10 million, suggesting improving operational efficiency as the business scales.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by high customer acquisition costs and promotional spending, though improving unit economics and scale benefits are evident. Capital efficiency is bolstered by strong revenue growth and disciplined capex, but profitability remains elusive due to competitive pressures and regulatory hurdles. DraftKings’ ability to convert top-line growth into sustainable earnings will depend on optimizing marketing spend and leveraging its technology stack.

Balance Sheet And Financial Health

DraftKings ended FY 2024 with $788 million in cash and equivalents, providing liquidity to fund operations and expansion. Total debt stood at $1.34 billion, reflecting convertible notes and other obligations. The balance sheet remains manageable given the company’s growth trajectory, but further losses could strain financial flexibility. Investors should monitor leverage ratios and cash burn as the company navigates its path to profitability.

Growth Trends And Dividend Policy

Revenue growth has been driven by state-by-state legalization and increasing user engagement, with no dividends paid, as the company reinvests cash flows into expansion. DraftKings’ focus remains on market share gains rather than shareholder returns, though long-term profitability could eventually support a dividend policy. Key growth drivers include new state launches, product innovation, and cross-selling opportunities across its gaming verticals.

Valuation And Market Expectations

The market values DraftKings on growth potential rather than current profitability, with high expectations for future cash flows as the U.S. sports betting market matures. Valuation multiples reflect optimism about the company’s ability to dominate the space, though execution risks remain. Investors should weigh top-line momentum against the timeline for achieving sustained profitability and free cash flow generation.

Strategic Advantages And Outlook

DraftKings’ strategic advantages include its brand recognition, technology infrastructure, and early-mover positioning in key markets. The outlook hinges on regulatory expansion, operational leverage, and competitive differentiation. While near-term losses are likely, the long-term opportunity in U.S. online gambling is substantial, provided the company can balance growth with financial discipline.

Sources

Company filings (10-K), 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