Loading...
XNAS
CHDN
Market cap7.80bUSD
Jul 29, Last price  
110.60USD
1D
-2.01%
1Q
21.69%
Jan 2017
121.83%
Name

Churchill Downs Inc

Chart & Performance

D1W1MN
P/E
18.17
P/S
2.84
EPS
6.09
Div Yield, %
—
Shrs. gr., 5y
-1.68%
Rev. gr., 5y
15.51%
Revenues
2.73b
+11.07%
408,801,000376,671,000410,735,000430,566,000439,701,000585,345,000696,854,000732,383,000779,325,000812,934,0001,212,301,0001,308,600,000882,600,0001,009,000,0001,329,700,0001,054,000,0001,597,200,0001,809,800,0002,461,700,0002,734,300,000
Net income
427m
+2.28%
78,908,00029,811,00015,731,00028,549,00016,828,00016,353,00064,355,00058,276,00054,900,00046,357,00065,197,000108,100,000140,500,000352,800,000137,500,00013,300,000249,100,000439,400,000417,300,000426,800,000
CFO
773m
+27.55%
-1,325,00069,508,00051,225,00078,234,00071,047,00059,857,000173,178,000144,407,000144,915,000141,619,000264,526,000226,800,000218,200,000197,800,000289,600,000141,900,000335,500,000536,800,000605,800,000772,700,000
Dividend
Nov 30, 20230.382 USD/sh

Profile

Churchill Downs Incorporated operates as a racing, online wagering, and gaming entertainment company in the United States. It operates through three segments: Live and Historical Racing, TwinSpires, and Gaming. As of December 31, 2021, the company owned and operated three pari-mutuel gaming entertainment venues with approximately 3,050 historical racing machines (HRMs) in Kentucky; TwinSpires, an online wagering platform for horse racing, sports, and iGaming; nine retail sportsbooks; and casino gaming in eight states with approximately 11,000 slot machines and video lottery terminals, and 200 table games. It also offers streaming video of live horse races, replays, and an assortment of racing and handicapping information; and provides the Bloodstock Research Information Services platform for horse racing statistical data. In addition, the company manufactures and operates pari-mutuel wagering systems for racetracks, off-track betting facilities, and other pari-mutuel wagering businesses. Churchill Downs Incorporated was founded in 1875 and is headquartered in Louisville, Kentucky.
URL
https://www.churchilldownsincorporated.com/
IPO date
Mar 29, 1993
Employees
5,500
Domiciled in
US
Incorporated in
US

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,734,300
11.07%
2,461,700
36.02%
1,809,800
13.31%
Cost of revenue
1,795,800
1,677,200
1,254,100
Unusual Expense (Income)
NOPBT
938,500
784,500
555,700
NOPBT Margin
34.32%
31.87%
30.71%
Operating Taxes
144,100
144,500
169,400
Tax Rate
15.35%
18.42%
30.48%
NOPAT
794,400
640,000
386,300
Net income
426,800
2.28%
417,300
-5.03%
439,400
76.40%
Dividends
(29,200)
(27,100)
(26,000)
Dividend yield
0.29%
0.26%
0.16%
Proceeds from repurchase of equity
(186,000)
(55,900)
(174,900)
BB yield
1.87%
0.54%
1.07%
Debt
Debt current
8,700
68,000
47,000
Long-term debt
848,500
4,881,900
4,599,900
Deferred revenue
20,000
11,800
11,800
Other long-term liabilities
(20,000)
81,000
122,400
Net debt
681,700
4,149,500
3,857,700
Cash flow
Cash from operating activities
772,700
605,800
536,800
CAPEX
(676,500)
(456,800)
Cash from investing activities
(545,200)
(718,000)
(3,103,700)
Cash from financing activities
(196,600)
129,300
2,416,000
FCF
2,587,400
114,000
(367,000)
Balance
Cash
175,500
144,500
129,800
Long term investments
655,900
659,400
Excess cash
38,785
677,315
698,710
Stockholders' equity
1,104,300
893,600
551,500
Invested Capital
7,155,915
5,202,185
4,737,800
ROIC
12.86%
12.88%
11.41%
ROCE
13.04%
12.52%
9.87%
EV
Common stock shares outstanding
74,600
76,100
77,000
Price
133.54
-1.03%
134.93
-36.18%
211.43
-12.23%
Market cap
9,962,084
-2.98%
10,268,173
-36.93%
16,280,110
-13.80%
EV
10,663,484
14,417,673
20,137,810
EBITDA
1,143,200
959,700
674,700
EV/EBITDA
9.33
15.02
29.85
Interest
289,800
268,400
147,300
Interest/NOPBT
30.88%
34.21%
26.51%