Three independent discounted-cash-flow-style models value Churchill Downs Inc every trading day. 1 of 3 currently price CHDN above its market price.
| Free Cash Flow model | $-2,452.52 |
| Excess Profit model | $-2,039.89 |
| Residual Earnings model | $271.39 |
| Dividend Discount model | $7.12 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +8.1% |
| Net debt / EBITDA | 8.0× |
| Gross margin | +33.6% |
| Revenue CAGR | +17.4% |
| Cash conversion | 2.0× |
| Dividend yield | +0.6% |
| Buyback yield | +3.5% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open CHDN in StockKitty