DraftKings Inc. (DKNG) DCF Valuation

DraftKings Inc. (DKNG) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

DraftKings Inc. (DKNG) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify DraftKings Inc. (DKNG) valuation with this customizable DCF Calculator! Featuring real DraftKings Inc. (DKNG) financials and adjustable forecast inputs, you can test scenarios and uncover DraftKings Inc. (DKNG) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 323.4 614.5 1,296.0 2,240.5 3,665.4 6,657.2 12,090.9 21,959.7 39,883.6 72,437.4
Revenue Growth, % 0 90.02 110.9 72.87 63.6 81.62 81.62 81.62 81.62 81.62
EBITDA -128.6 -729.4 -1,396.5 -1,273.7 -586.7 -4,162.2 -7,559.4 -13,729.5 -24,935.8 -45,288.9
EBITDA, % -39.75 -118.7 -107.75 -56.85 -16.01 -62.52 -62.52 -62.52 -62.52 -62.52
Depreciation 13.6 77.4 121.1 169.3 201.9 522.2 948.5 1,722.6 3,128.7 5,682.4
Depreciation, % 4.22 12.6 9.35 7.55 5.51 7.84 7.84 7.84 7.84 7.84
EBIT -142.2 -806.9 -1,517.6 -1,443.0 -788.6 -4,392.2 -7,977.2 -14,488.4 -26,314.1 -47,792.3
EBIT, % -43.97 -131.3 -117.1 -64.4 -21.51 -65.98 -65.98 -65.98 -65.98 -65.98
Total Cash 76.5 1,817.3 2,152.9 1,309.2 1,270.5 4,217.4 7,659.8 13,911.9 25,267.0 45,890.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.0 74.8 97.8 211.2 349.3
Account Receivables, % 3.1 12.17 7.55 9.43 9.53
Inventories 144.0 287.7 477.0 469.7 .0 1,985.3 3,605.7 6,548.7 11,893.9 21,602.0
Inventories, % 44.53 46.82 36.8 20.96 0 29.82 29.82 29.82 29.82 29.82
Accounts Payable 10.9 28.1 52.5 10.1 34.1 178.0 323.3 587.1 1,066.4 1,936.7
Accounts Payable, % 3.36 4.57 4.05 0.45294 0.93106 2.67 2.67 2.67 2.67 2.67
Capital Expenditure -42.3 -47.7 -98.3 -103.6 -113.4 -481.1 -873.8 -1,587.0 -2,882.3 -5,234.9
Capital Expenditure, % -13.07 -7.76 -7.58 -4.63 -3.09 -7.23 -7.23 -7.23 -7.23 -7.23
Tax Rate, % -1.38 -1.38 -1.38 -1.38 -1.38 -1.38 -1.38 -1.38 -1.38 -1.38
EBITAT -142.3 -806.3 -1,525.9 -1,375.1 -799.4 -4,350.3 -7,901.0 -14,350.0 -26,062.7 -47,335.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -314.0 -967.8 -1,690.9 -1,457.9 -355.4 -6,357.3 -9,755.4 -17,717.9 -32,179.6 -58,445.2
WACC, % 12.42 12.42 12.42 12.41 12.42 12.42 12.42 12.42 12.42 12.42
PV UFCF
SUM PV UFCF -78,537.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -59,614
Terminal Value -572,070
Present Terminal Value -318,578
Enterprise Value -397,116
Net Debt 76
Equity Value -397,192
Diluted Shares Outstanding, MM 463
Equity Value Per Share -858.61

What You Will Get

  • Real DKNG Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust metrics like WACC, tax rates, revenue growth, and capital expenditures.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Evaluate various scenarios to assess DraftKings’ future performance.
  • User-Friendly Design: Crafted for professionals while being easy for newcomers to navigate.

Key Features

  • Pre-Loaded Data: DraftKings Inc.'s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Observe DraftKings' intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the ready-to-use Excel file featuring DraftKings Inc.'s (DKNG) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and compare results instantly.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Choose DraftKings Inc. (DKNG)?

  • Save Time: Get instant access to advanced betting tools without the hassle of setup.
  • Enhance Accuracy: Utilize reliable data analytics to improve your betting strategies.
  • Fully Customizable: Adjust your betting preferences and strategies to fit your unique style.
  • Easy to Understand: Intuitive interface and visual analytics simplify complex betting information.
  • Trusted by Professionals: Used by industry experts who prioritize accuracy and efficiency.

Who Should Use This Product?

  • Investors: Accurately assess DraftKings Inc.’s (DKNG) fair value before making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial analysis and reporting.
  • Consultants: Easily customize the template for valuation reports tailored to clients.
  • Entrepreneurs: Acquire insights into financial modeling practices utilized by leading companies.
  • Educators: Employ it as a teaching resource to illustrate valuation techniques.

What the Template Contains

  • Pre-Filled Data: Includes DraftKings Inc.'s (DKNG) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze DraftKings Inc.'s (DKNG) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.