Discounted Cash Flow
Draftkings Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2020 | $614.5m | $-1.2b | $-205.9m | -200.5% | $-4.03 |
| 2021 | $1.3b (110.9%) | $-1.5b (-23.7%) | $-435.4m (-111.5%) | -117.5% (41.4%) | $-3.78 (6.2%) |
| 2022 | $2.2b (72.9%) | $-1.4b (9.5%) | $-657.9m (-51.1%) | -61.5% (47.7%) | $-3.16 (16.4%) |
| 2023 | $3.7b (63.6%) | $-802.1m (41.8%) | $-22.7m (96.6%) | -21.9% (64.4%) | $-1.73 (45.3%) |
| 2024 | $4.8b (30.1%) | $-507.3m (36.8%) | $407.6m (1899.3%) | -10.6% (51.4%) | $-1.05 (39.3%) |
| 2025 | $6.1b (27.0%) | $3.7m (100.7%) | $647.5m (58.9%) | 0.1% (100.6%) | $0.01 (101.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.