US · DKNG
DraftKings Inc.
- Sector
- Consumer Cyclical · Gambling, Resorts & Casinos
- Headquarters
- Boston, MA 02116
- Website
- draftkings.com
Price · as of 2025-12-31
$23.00
Market cap 11.87B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $75.40 | +227.83% |
| Intrinsic Value(DCF) | $655.96 | +2,752% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $0.34 | -98.52% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $0.00 | $0.00 | |||
| 2019 | $16.83 | $35.17 | $135.06 | $0.00 | $0.00 |
| 2020 | $71.75 | $59.58 | $1,363.60 | $0.00 | $0.00 |
| 2021 | $16.11 | $38.32 | $25,330.62 | $0.00 | $0.00 |
| 2022 | $18.55 | $33.62 | $29,650.90 | $0.00 | $0.00 |
| 2023 | $41.74 | $46.29 | $14,147.90 | $0.00 | $0.00 |
| 2024 | $39.41 | $754.03 | $1,209.81 | $0.00 | $0.00 |
| 2025 | $23.82 | $75.40 | $427.41 | $0.00 | $0.34 |
AI valuation
Our deep-learning model estimates DraftKings Inc.'s (DKNG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $75.40
- Current price
- $23.00
- AI upside
- +227.83%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$655.96
+2,752% upside
Graham-Dodd
—
— upside
Graham Formula
$0.34
-98.52% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DKNG | DraftKings Inc. | $23.00 | 11.87B | +228% | +2,752% | — | -99% | 2382.00 | 13.99 | 1.46 | 35.30 | — | -4.76 | 41.25% | -0.26% | 0.06% | 0.45% | -0.58% | 0.08% | 3.06 | -0.79 | 1.03 | 0.97 | 1.27 | -9923.00% | 2699.00% | 5886.00% | 7.33% | 0.38 | 51.42% | 0.00% | 0.00% | 11.84% | -579.56 | 14.16 | 1.51 | 0.71 |
| BBY | Best Buy Co., Inc. | $61.97 | 13.02B | +15% | -63% | — | -73% | 13.48 | 4.45 | 0.30 | 6.77 | — | 6.91 | 22.60% | 4.14% | 2.23% | 31.63% | 22.59% | 6.23% | 1.44 | 33.75 | 1.03 | 0.33 | 1.12 | -2465.00% | -443.00% | 10622.00% | 11.14% | 0.26 | 25.61% | 6.46% | 87.10% | 10.94% | 8.70 | 10.76 | 0.36 | 4.07 |
| DPZ | Domino's Pizza, Inc. | $402.51 | 13.54B | +14% | -58% | — | -43% | 22.68 | -3.50 | 2.76 | 17.40 | 469.38 | -3.35 | 39.95% | 19.31% | 12.18% | -15.30% | 76.59% | 34.01% | -1.34 | 4.87 | 1.65 | 1.42 | 4.53 | 483.00% | 496.00% | 3115.00% | 4.92% | 1.46 | 69.02% | 1.74% | 39.40% | 5.92% | 19.34 | 27.47 | 3.73 | 3.13 |
| HMC | Honda Motor Co., Ltd. | $30.16 | 39.2B | +28% | -2% | +61% | +67% | 5.17 | 0.55 | 0.31 | 3.07 | — | 0.61 | 21.50% | 5.59% | 3.85% | 10.53% | 5.62% | 4.35% | 0.36 | 22.10 | 1.36 | 1.00 | -0.05 | -2079.00% | 617.00% | -50060.00% | -8.16% | 0.03 | -3.75% | 5.11% | 26.40% | 82.04% | 5.35 | -11.69 | 0.30 | 1.69 |
| MGA | Magna International Inc. | $63.05 | 17.77B | -23% | -60% | -67% | -62% | 21.10 | 1.43 | 0.42 | 6.39 | — | 1.88 | 10.31% | 5.02% | 1.97% | 7.03% | 7.94% | 2.70% | 0.67 | 10.10 | 1.25 | 0.84 | 1.75 | -1506.00% | -21.00% | 2481.00% | 10.21% | 0.33 | 9.95% | 3.11% | 65.60% | 3.92% | 11.42 | 13.49 | 0.57 | 2.71 |
| NIO | NIO Inc. | $4.87 | 11.55B | -63% | -63% | — | — | -2.89 | 10.98 | 1.00 | -5.55 | — | 11.42 | 9.88% | -33.28% | -34.47% | -143.80% | -154.86% | -20.14% | 5.67 | -27.40 | 0.99 | 0.38 | -1.04 | -1133.00% | 1818.00% | 807.00% | -25.93% | -0.13 | -120.41% | 0.00% | 0.00% | 0.00% | -3.53 | -4.55 | 1.18 | -1.12 |
| PKG | Packaging Corporation of … | $232.14 | 20.89B | -19% | -60% | -98% | -45% | 27.08 | 4.53 | 2.32 | 13.97 | — | 7.94 | 21.02% | 13.97% | 8.55% | 17.08% | 12.82% | 7.86% | 0.95 | 15.87 | 3.17 | 1.83 | 2.18 | -392.00% | 723.00% | 3971.00% | 3.50% | 1.53 | 9.88% | 2.16% | 58.50% | 2.89% | 19.58 | 33.74 | 2.73 | 4.43 |
| RIVN | Rivian Automotive, Inc. | $15.33 | 18.96B | +28% | — | — | — | -4.91 | 3.90 | 3.30 | -7.17 | — | 3.90 | 2.67% | -66.55% | -67.68% | -65.19% | -73.69% | -23.95% | 1.46 | -13.08 | 2.33 | 1.80 | -1.20 | -3449.00% | 839.00% | -1288.00% | -13.98% | -0.21 | -51.16% | 0.00% | 0.00% | 0.00% | -5.12 | -7.38 | 3.41 | -1.54 |
| W | Wayfair Inc. | $76.33 | 9.98B | +23% | -61% | — | — | -30.72 | -3.46 | 0.77 | 148.06 | — | -3.46 | 30.22% | 0.14% | -2.51% | 11.31% | -20.99% | -9.07% | -1.46 | 0.20 | 0.94 | 0.79 | 31.61 | -3950.00% | 511.00% | 45904.00% | 4.83% | 0.25 | -572.84% | 0.00% | 0.00% | 3.26% | 714.17 | 26.17 | 0.97 | 2.56 |
| WYNN | Wynn Resorts, Limited | $108.19 | 11.25B | -2% | -26% | -99% | -29% | 15.11 | -43.13 | 1.36 | 9.75 | — | -19.44 | 43.51% | 15.89% | 7.03% | -269.05% | 11.91% | 4.74% | -54.27 | 1.65 | 1.90 | 1.79 | 4.89 | -3117.00% | 913.00% | 3550.00% | 10.38% | 0.93 | 10.62% | 1.44% | 21.80% | 13.37% | 17.13 | 19.34 | 2.72 | 1.20 |
| YUMC | Yum China Holdings, Inc. | $54.91 | 19.4B | -37% | -60% | -86% | -42% | 19.13 | 3.57 | 1.63 | 11.93 | 279.78 | 5.88 | 17.28% | 12.36% | 7.87% | 18.08% | 15.21% | 9.17% | 0.69 | — | 1.05 | 0.66 | 1.78 | 684.00% | 437.00% | 1765.00% | 4.37% | 0.65 | 11.99% | 1.84% | 35.20% | 7.79% | 14.78 | 25.65 | 1.83 | 4.24 |
About DraftKings Inc.
DraftKings Inc. operates a digital sports entertainment and gaming company. It offers multi-channel sports betting and gaming technologies, powering sports and gaming entertainment for operators in 17 countries. The company operates iGaming through its DraftKings brand in 5 states, as well as operates Golden Nugget Online Gaming, an iGaming product and gaming brand in 3 states. Its Sportsbook is live with mobile and/or retail betting operations in the United States pursuant to regulations in 18 states. The company's daily fantasy sports product is available in 6 countries internationally with 15 distinct sports categories. In addition, it offers DraftKings Marketplace, a digital collectibles ecosystem designed for mainstream accessibility that offers curated NFT drops and supports secondary-market transactions, as well as owns Vegas Sports Information Network (VSiN), a multi-platform broadcast and content company. DraftKings Inc. was founded in 2011 and is headquartered in Boston, Massachusetts.
- CEO
- Jason D. Robins
- Employees
- 5.1K
- Beta
- 1.65
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($655.96 ÷ $23.00) − 1 = +2,752% (DCF, example).