Three independent discounted-cash-flow-style models value TKO Group Holdings, Inc. every trading day. 0 of 3 currently price TKO above its market price.
| Free Cash Flow model | $-6,063.84 |
| Excess Profit model | $-6,530.30 |
| Residual Earnings model | $7.60 |
| Dividend Discount model | $40.64 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +8.8% |
| Net debt / EBITDA | 3.5× |
| Gross margin | +59.8% |
| Revenue CAGR | +68.1% |
| Cash conversion | 2.4× |
| Dividend yield | +1.8% |
| Buyback yield | +0.6% |
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 TKO in StockKitty