FMP
DraftKings Inc.
DKNG
NASDAQ
DraftKings Inc. operates a digital sports entertainment and gaming company. It offers multi-channel sports betting and gaming technologies, powering sports and gaming entertainment for operators in 17 countries. The company operates iGaming through its DraftKings brand in 5 states, as well as operates Golden Nugget Online Gaming, an iGaming product and gaming brand in 3 states. Its Sportsbook is live with mobile and/or retail betting operations in the United States pursuant to regulations in 18 states. The company's daily fantasy sports product is available in 6 countries internationally with 15 distinct sports categories. In addition, it offers DraftKings Marketplace, a digital collectibles ecosystem designed for mainstream accessibility that offers curated NFT drops and supports secondary-market transactions, as well as owns Vegas Sports Information Network (VSiN), a multi-platform broadcast and content company. DraftKings Inc. was founded in 2011 and is headquartered in Boston, Massachusetts.
37.87 USD
0.88 (2.32%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
614.53M
1.3B
2.24B
3.67B
4.77B
7.94B
13.24B
22.06B
36.76B
61.26B
Revenue %
-
110.9
72.87
63.6
30.07
66.64
66.64
66.64
66.64
Operating Cash Flow
-337.88M
-419.51M
-625.52M
-1.75M
417.77M
-1.69B
-2.82B
-4.7B
-7.83B
-13.05B
Operating Cash Flow %
-54.98
-32.37
-27.92
-0.05
8.76
-21.31
-21.31
-21.31
-21.31
Cap Ex
-47.7M
-98.28M
-103.64M
-113.39M
-10.18M
-369.86M
-616.32M
-1.03B
-1.71B
-2.85B
Cap Ex %
-7.76
-7.58
-4.63
-3.09
-0.21
-4.66
-4.66
-4.66
-4.66
Free Cash Flow
-385.57M
-517.78M
-729.16M
-115.14M
407.59M
-2.06B
-3.44B
-5.73B
-9.55B
-15.91B
Weighted Average Cost Of Capital
Price
37.87
Beta
Diluted Shares Outstanding
481.95M
Costof Debt
4.09
Tax Rate
After Tax Cost Of Debt
3.5
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
1.34B
Total Equity
18.25B
Total Capital
19.59B
Debt Weighting
6.82
Equity Weighting
93.18
Wacc
13.18
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
614.53M
1.3B
2.24B
3.67B
4.77B
7.94B
13.24B
22.06B
36.76B
61.26B
Operating Cash Flow
-337.88M
-419.51M
-625.52M
-1.75M
417.77M
-1.69B
-2.82B
-4.7B
-7.83B
-13.05B
Cap Ex
-47.7M
-98.28M
-103.64M
-113.39M
-10.18M
-369.86M
-616.32M
-1.03B
-1.71B
-2.85B
Free Cash Flow
-385.57M
-517.78M
-729.16M
-115.14M
407.59M
-2.06B
-3.44B
-5.73B
-9.55B
-15.91B
Wacc
13.18
13.18
13.18
13.18
13.18
Pv Lfcf
-1.82B
-2.68B
-3.95B
-5.82B
-8.57B
Sum Pv Lfcf
-22.84B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
13.18
Free Cash Flow T1
-16.22B
Terminal Value
-145.13B
Present Terminal Value
-78.15B
Intrinsic Value
Enterprise Value
-100.99B
Net Debt
546.79M
Equity Value
-101.53B
Diluted Shares Outstanding
481.95M
Equity Value Per Share
-210.67
Projected DCF
-210.67 1.18%
