Churchill Downs Incorporated

Churchill Downs Incorporated

CHDNยทNASDAQ

$86.00

+1.1%
Consumer CyclicalGambling, Resorts & Casinos

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.

At a Glance

Live Snapshot
Market Cap$5.99B
EPS5.3600
P/E Ratio16.04
Earnings Date07/22/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 16.0).

Valuation inputs: P/E 16.0, earnings yield +6.2%, momentum +1.1%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +37.6%, ROIC +7.8%).

Profitability stack: net margin +13.0%, ROE +37.6%, ROIC +7.8%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +85.9%, momentum +1.1%, net margin +13.0%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

chdn

Churchill Downs Incorporated Market vs Earnings Trajectory

CHDN ยท NASDAQ
Current Price
$86.00
EPS (TTM)
$5.47

Performance Analysis

EPS Growth

-6.8%

Slight earnings decline may be temporary. Monitor future quarters for trend reversal.

Price-EPS Relationship

Aligned

Both price and earnings are declining together, reflecting deteriorating business fundamentals.

Stock Price Change

-10.4%

Over the 1Y period, stock price has decreased by 10.4%.

P/E Ratio (TTM)

16.0x

Moderate P/E ratio suggests fair market valuation relative to earnings.

Churchill Downs Incorporated

Churchill Downs Incorporated Fair Value Envelope

CHDN ยท NASDAQ

Our analysis suggests that CHDN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $86, this represents a potential HIDDEN relative to our calculated worth for Churchill Downs Incorporated.

Intrinsic Value
Current Price: $86
3Y-8.0%
5Y+3053.0%
10Y+392.0%
3Y+62.0%
5Y+178.0%
10Y+124.0%
3Y-14.0%
5Y-564.0%
10Y+251.0%
3Y+43.0%
5Y+442.0%
10Y+239.0%
3Y+519.0%
5Y-636.0%
10Y+192.0%
3Y+21.0%
5Y+179.0%
10Y+232.0%
Churchill Downs Incorporated

Churchill Downs Incorporated Profit Bridge

CHDN ยท NASDAQ
Revenue2.93B
Cost of Goods Sold (1.94B)
Gross Profit982.60M
Operating Expenses (246.20M)
Operating Income736.40M
Interest Expense (297.70M)
Other Income/Expense-204.00M
Pretax Income532.40M
Income Tax (146.90M)
Net Income379.70M
Net Income
379.70M

Profitability Analysis

Gross Margin

33.6%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

25.2%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

13.0%

Strong net margins indicate efficient operations and favorable tax/interest management.

Effective Tax Rate

27.6%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Room for improvement: Moderate profitability with opportunities to enhance margins through better cost management or pricing strategy.

33.58%
Gross Profit Margin
-2%
3Y+7.0%
5Y+83.0%
10Y+39.0%
25.17%
Operating Profit Margin
-3%
3Y+42.0%
5Y+341.0%
10Y+70.0%
12.98%
Net Profit Margin
-17%
3Y-47.0%
5Y-267.0%
10Y+57.0%
37.61%
Return on Equity
-5%
3Y-53.0%
5Y-269.0%
10Y+138.0%
5.07%
Return on Assets
-14%
3Y-28.0%
5Y-266.0%
10Y+6.0%
7.82%
Return on Invested Capital
-3%
3Y+90.0%
5Y+194.0%
10Y+13.0%
CHDN

Churchill Downs Incorporated Cash Conversion Engine

CHDN ยท NASDAQ
Net Income385.50M
Depreciation & Amortization239.50M
Stock-Based Compensation30.20M
Change in Working Capital-5.10M
Others32.90M
Capital Expenditures-274.90M
Free Cash Flow494.90M

Cash Flow Quality Analysis

FCF Conversion Rate

128.4%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

35.7%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

+119.3%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$5.10M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Exceptional cash generation: High-quality earnings converting to growing free cash flow. The company demonstrates strong pricing power, efficient operations, and disciplined capital allocation.

chdn

Churchill Downs Incorporated Funding & Solvency Profile

CHDN ยท NASDAQ
Cash & Cash Equivalents200.00M
Net Receivables99.00M
Inventory0.00
Other Current Assets153.00M
Total Current Assets452 M
Property, Plant & Equipment2.91B
Goodwill & Intangible Assets3.42B
Long-Term Investments685.00M
Other Non-Current Assets22.00M
Total Non-Current Assets4 B
Total Assets
7.49B

Financial Health Analysis

Current Ratio

0.54x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

5.54x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-384000000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

6% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

chdn

Churchill Downs Incorporated Street Expectations Map

CHDN ยท NASDAQ

Wall Street analysts project that CHDN stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 144.84, with estimates ranging from a low of 60.75 to a high of 167.00.

Lowest Target
60.75
-29.36%
Consensus Target
144.84
68.42%
Highest Target
167.00
94.19%

The consensus 1-year price target stands at 144.84, with estimates ranging from a low of 60.75 to a high of 167.00.

Analyst Consensus Analysis

Upside Potential

+68.4%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

73.4% spread

High uncertainty. Very wide target spread indicates significant disagreement among analystsโ€”major valuation uncertainty or transformation underway.

Risk-Reward Profile

3.21x

Favorable risk-reward. Potential upside significantly exceeds downside risk, offering asymmetric return profile attractive for risk-tolerant investors.

Analyst Conviction

Low

High uncertainty: Wide dispersion indicates analysts struggle to agree on valuationโ€”proceed with caution and independent analysis.

Market Sentiment Insight

High risk, high reward: Substantial upside potential exists, but wide analyst disagreement signals execution risk or unclear catalysts. Thorough due diligence essential before committing capital.

chdn

Churchill Downs Incorporated Insider Positioning

CHDN ยท NASDAQ

During the last 12 months, there has been no insider trading activity reported for CHDN.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Neutral

No insider trading activity reported. This could indicate blackout periods, lack of conviction, or regulatory restrictions.

Insider Participation

No Activity

No insider trading activity reported from any insiders in the past year.

0.49%
Dividend Yield
6562%
3Y+78.0%
5Y+76.0%
10Y-
ย 

chdn Dividend History

CHDN
10Y CAGR +27%
Latest $0.438
Annual $0.847
5 year growth trend
Last Period: +7%