investorscraft@gmail.com

Intrinsic Value of PENN Entertainment, Inc. (PENN)

Previous Close$17.75
Intrinsic Value
Upside potential
Previous Close
$17.75

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

PENN Entertainment, Inc. operates as a diversified gaming and hospitality company, primarily in North America. The company generates revenue through casino operations, sports betting, online gaming, and live racing, supported by a portfolio of regional properties and digital platforms. PENN has strategically positioned itself in the competitive gaming sector by leveraging its physical assets and expanding into digital sports betting through partnerships like ESPN Bet. The company’s hybrid model combines traditional casino revenue streams with high-growth digital opportunities, targeting both local and national markets. PENN’s market position is bolstered by its regional casino dominance and aggressive digital expansion, though it faces intense competition from larger players like DraftKings and FanDuel in the online space. The company’s ability to integrate its physical and digital offerings will be critical to sustaining long-term growth.

Revenue Profitability And Efficiency

PENN reported revenue of $6.58 billion for FY 2024, reflecting its broad operational footprint. However, net income stood at -$311.5 million, with diluted EPS of -$2.05, indicating profitability challenges amid high operating costs and competitive pressures. Operating cash flow was $359.3 million, but capital expenditures of -$482.7 million highlight significant reinvestment needs, particularly in digital expansion and property upgrades.

Earnings Power And Capital Efficiency

The company’s negative earnings underscore operational headwinds, including regulatory costs and market saturation in certain regions. PENN’s capital efficiency is strained by high debt levels and substantial capex, though its diversified revenue streams provide some resilience. The shift toward digital platforms may improve margins over time, but near-term profitability remains under pressure.

Balance Sheet And Financial Health

PENN’s balance sheet shows $706.6 million in cash and equivalents against total debt of $11.25 billion, signaling high leverage. The debt-heavy structure raises liquidity concerns, though operating cash flow provides some coverage. The absence of dividends suggests a focus on debt management and reinvestment, but financial flexibility is limited by leverage.

Growth Trends And Dividend Policy

Growth is driven by digital expansion and regional casino performance, though profitability trends are negative. PENN has suspended dividends to prioritize debt reduction and capex, aligning with its aggressive growth strategy. The company’s ability to scale its digital offerings will be pivotal for future revenue diversification.

Valuation And Market Expectations

Market expectations are tempered by PENN’s profitability challenges and high leverage. The stock’s valuation likely reflects skepticism about near-term earnings recovery, though long-term potential in digital gaming could justify premium pricing if execution improves. Competitive dynamics and regulatory risks remain key valuation overhangs.

Strategic Advantages And Outlook

PENN’s strategic advantages include its regional casino dominance and ESPN Bet partnership, which differentiates its digital offering. The outlook hinges on successful digital integration and debt management, but macroeconomic and competitive pressures pose risks. Execution in online gaming will be critical to reversing negative earnings trends.

Sources

10-K, Bloomberg

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