DraftKings (DKNG) In-Depth Stock Report
A full valuation and forecasting workup on the largest online sports betting and iGaming operator in the United States — a business now navigating the transition from growth-at-all-costs to sustained profitability just as state tax hikes and unregulated prediction markets threaten to compress the margin it fought years to build. Every number below is computed live from BriMindInvest's own data pipeline, not copied from a template.
Investment Summary
Every headline number this report produces, collected in one place before the analysis that derives them. All figures are computed live at page load, so this block reflects the market as of the moment you opened the page.
- Seven independent intrinsic-value methods run live against current financials, with an implied upside/downside versus the current price.
- A proprietary six-factor AI Score (value, growth, profitability, health, momentum, risk) percentile-ranked against our full coverage universe.
- A blended 1-year price target combining our internal model with live Wall Street analyst consensus.
- A 5-year Monte Carlo simulation built from 2,000 bootstrap paths over DraftKings' own historical monthly returns — a probability band, not a single guess, which matters for a stock this sensitive to sports outcomes and regulatory headlines.
- A structured bull case, bear case, catalyst list, and risk register written specifically for this report.
- A breakdown of online sports betting, iGaming, parlay mix and structural hold-rate improvement, and the emerging prediction-markets front, plus notes on state-by-state tax escalation and the shrinking legalization whitespace.
- Live analyst rating distribution, institutional ownership breakdown, quarterly EPS beat/miss history, and multi-year revenue and net income — pulled directly from aggregated sell-side and financial-statement data.
Executive Summary
DraftKings operates the largest online sports betting (OSB) and one of the largest iGaming (online casino) platforms in the United States, alongside a legacy daily fantasy sports product that predates its regulated wagering business and a newer prediction-markets offering, DraftKings Predictions, launched to compete directly with CFTC-regulated event-contract platforms. The company built its position through an aggressive, promotion-heavy customer acquisition strategy during the initial state-by-state legalization wave that followed the 2018 repeal of the federal sports betting prohibition, and it has spent the years since trying to convert that acquired customer base into a durable, profitable annuity.
That conversion has visibly started to work. DraftKings reported its first full-year GAAP net income in fiscal 2025 — a milestone the company had targeted for years — and followed it with a strong first quarter of 2026, with revenue up roughly 17% year-over-year and a positive GAAP net income of roughly $21 million, as management described profitability as 'inflecting.' The board has responded by expanding its share repurchase authorization from $1 billion to $2 billion, a clear signal that capital allocation priorities are shifting from pure reinvestment toward also returning capital to shareholders.
The second quarter of 2026 complicated that narrative. Revenue came in at roughly $1.44 billion, down on the order of 4-5% year-over-year, and adjusted EBITDA fell sharply to roughly $115 million from around $300 million a year earlier — a swing management attributed mainly to unusually customer-friendly sports outcomes (a low structural hold rate for the quarter, meaning bettors won more than the model expects on average) and elevated promotional spending tied to new customer acquisition and the DraftKings Predictions launch. Monthly Unique Payers still grew roughly 9% year-over-year to about 3.6 million, but average revenue per Monthly Unique Payer fell by a similar magnitude, illustrating how a single quarter of unfavorable game outcomes can swamp underlying customer growth in the reported numbers. Full-year 2026 guidance was maintained at $6.5-$6.9 billion in revenue and $700-$900 million in adjusted EBITDA, with management reiterating that the core sportsbook and iGaming business remains on track for roughly $1 billion of adjusted EBITDA this year even after absorbing the quarter's variance.
Two structural forces sit on top of that operating story and arguably matter more to the long-run thesis than any single quarter's hold rate. The first is a wave of state-level tax increases on sports betting and iGaming revenue — Illinois moved to a progressive tax structure that pushed the top marginal rate to roughly 40% for the largest operators and then layered on a new per-wager fee, and other states including New Jersey have raised rates as well. DraftKings' CFO has estimated that the cumulative effect of tax increases since 2023 will cost the business on the order of $200 million a year by 2026, and the company has responded, in step with FanDuel, by introducing per-bet transaction surcharges in the affected states rather than absorbing the full cost through margin alone.
The second, and more novel, force is the arrival of CFTC-regulated prediction markets — Kalshi and Polymarket foremost among them — offering sports and election-outcome event contracts that function economically like sports bets but sit under federal derivatives regulation instead of state gaming licenses. That structure lets them operate in all 50 states, including California and Texas where traditional sports betting remains illegal, typically at lower effective vig than a licensed sportsbook charges. DraftKings has launched its own prediction-markets product, DraftKings Predictions, to compete on the same federal footing, but the jurisdictional question — whether sports-outcome event contracts are legitimately exempt from state gaming law, and how state regulators and Congress ultimately resolve that fight — is one of the largest sources of both opportunity and risk hanging over the whole industry, DraftKings included.
This report walks through DraftKings' live valuation across seven independent methods, its proprietary AI Score, a blended analyst price target, and a 5-year Monte Carlo simulation built from its own price history — then lays out the bull case, bear case, catalysts, and risks, and closes with a glossary so readers newer to the sports betting industry or equity valuation can follow the methodology sections without outside references.
Industry & Market Backdrop
The broader competitive and macro environment DKNG operates in — context a pure valuation table can't convey on its own.
The US sports betting industry as it exists today is a direct consequence of the Supreme Court's 2018 decision striking down the federal law that had confined legal sports wagering to Nevada. In the years since, a majority of states have legalized some form of sports betting, and roughly 38 states have either passed enabling legislation or are actively working through it, with online, mobile-first wagering now the dominant channel in states that permit it. The remaining whitespace is concentrated in a small number of large, populous states — California and Texas together account for close to a fifth of the US population and neither has legalized online sports betting as of mid-2026, with tribal gaming interests in California and general legislative reluctance in Texas the primary obstacles. Most industry observers now treat 2027 or 2028, tied to a potential ballot initiative, as the more realistic timeline for California rather than anything nearer term.
A second, increasingly dominant industry theme is the shift by states toward higher and more aggressive taxation of sports betting and iGaming revenue as the initial legalization wave matures and lawmakers look for new revenue. Illinois is the most visible example: it moved from a flat rate to a progressive tax structure that pushes the top marginal rate to roughly 40% for the largest operators, and then added a separate per-wager fee on top, effectively taxing volume as well as revenue. New Jersey and other established markets have raised rates as well. Operators including DraftKings and FanDuel have responded by introducing customer-facing transaction surcharges in the affected states — passing some of the incremental cost directly onto bettors rather than absorbing it entirely into margin — a pattern likely to spread to any other state that raises its own rate materially.
The most disruptive recent development, however, is the emergence of prediction markets — federally regulated event-contract exchanges, led by Kalshi and Polymarket, that let users take positions on sports outcomes (and a wide range of other events) structured as derivatives contracts rather than wagers. Because they are regulated by the Commodity Futures Trading Commission rather than by state gaming regulators, these platforms have operated in all 50 states, including California and Texas, generally at a lower effective take rate than licensed sportsbooks charge, and have reported explosive volume growth around marquee events such as the 2026 World Cup. Whether sports-outcome event contracts are legitimately outside state gaming jurisdiction is now being actively contested by state regulators and litigated in multiple jurisdictions, and the outcome of that fight — alongside any federal legislative response — is one of the largest open questions for the entire licensed sports betting industry, DraftKings very much included.
Within that backdrop, the established operators have also matured their own product economics. Same-game parlays and other multi-leg wager types now represent a large and growing share of handle across the industry, and because parlays carry a structurally higher hold rate (the share of handle an operator keeps as revenue) than single-game straight bets, their growing mix has been a genuine structural tailwind to operator margins — independent of, and somewhat offsetting, the tax and promotional pressures described above. Distinguishing structural hold-rate improvement (durable) from a single lucky or unlucky quarter of sports outcomes (noise) is one of the more important analytical skills for following this sector.
Live Key Statistics
Pulled live from BriMindInvest's market-data pipeline at page load — the same feed that powers /analysis/DKNG. Fields the pipeline doesn't return this load are omitted rather than shown blank.
Business Overview
DraftKings generates revenue primarily from its online sports betting (OSB) product, which takes wagers on the outcomes of professional and collegiate sporting events across the states where it holds a license, and its iGaming (online casino) product, which offers real-money slots, table games, and other casino-style content in the smaller subset of states that have legalized online casino gaming alongside sports betting. A legacy daily fantasy sports (DFS) business, the product on which the company was originally built before the 2018 legalization of sports betting, continues to operate as a smaller, largely stable contributor. DraftKings Predictions, a newer prediction-markets offering structured as CFTC-regulated event contracts, extends the company's product line into all 50 states, including those where traditional sports betting remains illegal.
The company reports Monthly Unique Payers (MUPs) — the number of individual customers who place a real-money wager or otherwise generate revenue in a given month — and Average Revenue per Monthly Unique Payer as its key operating measures, alongside structural sportsbook hold rate, which captures how much of total wagering handle the company retains as revenue before accounting for the variance introduced by which side of any given bet actually won. As of the second quarter of 2026, MUPs stood at roughly 3.6 million, up approximately 9% year-over-year, while average revenue per MUP fell by a similar percentage as an unusually customer-friendly quarter of game outcomes reduced the amount retained per customer even as the customer base itself kept growing.
DraftKings holds market access and operates in a majority of the states that have legalized online sports betting, giving it, alongside FanDuel, the largest national retail and online footprint in the industry. That footprint is a genuine and durable asset: market access agreements, often struck years ago with land-based casino or racetrack partners, are difficult and slow for a new entrant to replicate, and the company's scale in any given state supports better hold rates through parlay-pricing sophistication and lower customer acquisition costs per incremental player than a smaller operator can achieve.
The strategic direction of the business has shifted meaningfully over the past two years, from land-grab customer acquisition funded by heavy promotional spending toward operating leverage and sustained profitability. Fiscal 2025 delivered the company's first full-year GAAP net income, and the board's expansion of its share repurchase authorization to $2 billion signals a business now generating, or expecting to generate, free cash flow in excess of what it needs to reinvest in growth — a genuinely different capital-allocation posture than the one that defined the company's first several years as a public sports-betting operator.
Segment Deep Dive
A closer look at each reporting segment individually, rather than treating the business as a single undifferentiated revenue line.
The core business and the largest single revenue contributor, taking wagers on professional and collegiate sports across the states where DraftKings holds a license. Structural hold rate — the share of total handle retained as revenue, independent of which side of any individual bet wins — has trended higher over time as parlay mix has grown and pricing has become more sophisticated, but reported revenue in any given quarter can still swing sharply based on which teams and outcomes actually occurred, since a run of favorites winning (a 'customer-friendly' sports outcome environment, as management characterized the second quarter of 2026) directly reduces the amount DraftKings keeps regardless of the underlying structural trend. Distinguishing that quarter-to-quarter variance from the structural, durable improvement in hold rate is essential to reading any single quarter's results correctly.
DraftKings' online real-money casino product, offering slots, table games, and other casino-style content in the smaller set of states that have legalized online casino gaming alongside sports betting. iGaming generally carries a more predictable, less outcome-dependent revenue profile than sports betting, since it does not depend on which team wins a given game, and it tends to produce higher margins per dollar of revenue once a state's regulatory and product build-out costs are absorbed. Because relatively few states currently permit iGaming, further legalization in additional states represents one of the more attractive, higher-margin growth opportunities available to DraftKings without needing to win new sports betting whitespace at all.
Same-game parlays and other multi-leg wager types, which combine several individual bets into a single wager that only pays out if every leg wins, have become a large and growing share of total handle across the industry. Because parlays carry a structurally higher hold rate than single-game straight bets, their growing share of the mix has been a genuine, durable driver of margin improvement — one of the few structural tailwinds in the business that is not offset by a corresponding cost, unlike promotional spending or state tax increases. Management and analysts both watch parlay mix closely as the clearest evidence of whether reported hold-rate improvement in a given quarter is durable or is instead an artifact of favorable game outcomes.
DraftKings' answer to the rise of CFTC-regulated event-contract platforms such as Kalshi and Polymarket, DraftKings Predictions offers sports and other event outcomes structured as federally regulated derivatives contracts rather than state-licensed wagers, allowing it to operate even in states such as California and Texas where traditional sports betting remains illegal. The product is still early and required elevated promotional spending in its launch phase, which was one of the contributors to the second quarter of 2026's weaker margin. Its long-run significance is less about near-term revenue than about optionality: it gives DraftKings a foothold in the all-50-state prediction-markets category regardless of how the jurisdictional fight between state gaming regulators and federally regulated exchanges is ultimately resolved, rather than ceding that category entirely to Kalshi and Polymarket.
The legacy daily fantasy sports product on which DraftKings was originally built continues to operate as a smaller, comparatively stable contributor, largely serving as a top-of-funnel product that has historically introduced new users to the broader DraftKings ecosystem ahead of, or alongside, real-money sports betting. Across the business overall, marketing and promotional spend intensity — how much the company spends to acquire and retain a customer relative to the revenue that customer eventually generates — is the key lever management controls most directly, and the pace at which promotional spend declines as a percentage of revenue is one of the clearest available signals of the underlying maturation of the business.
Capital Allocation & Balance Sheet Philosophy
How management has historically chosen to deploy cash — buybacks, dividends, R&D, and acquisitions — and what that reveals about capital discipline.
DraftKings does not pay a dividend, and for most of its life as a public sports-betting operator it prioritized reinvesting essentially all available capital, and more, into state-by-state market entry, promotional spending to acquire customers, and technology and product development. Stock-based compensation was, and remains, a meaningful expense reflecting the highly competitive market for the technology and product talent needed to run a real-money wagering platform, and investors should weigh reported profitability against the dilution that compensation represents over time.
That posture has shifted with the arrival of sustained profitability. Following fiscal 2025's first full-year GAAP net income, the board expanded the company's share repurchase authorization from $1 billion to $2 billion, a clear signal that DraftKings now expects to generate free cash flow in excess of what the business needs to fund continued state-level expansion and product investment. The pace and consistency of actual repurchase activity, rather than the size of the authorization itself, is the more meaningful thing to track — an authorization is a ceiling on potential buybacks, not a commitment to execute them on any particular schedule.
Promotional spend discipline is the other side of the same coin and arguably the more important one for the next several years. Because DraftKings already holds market access in most of the states where sports betting is legal, incremental promotional spending increasingly goes toward defending share against FanDuel, BetMGM, ESPN Bet, and Fanatics, and toward launching newer products such as DraftKings Predictions, rather than toward opening genuinely new geographic markets. Whether promotional intensity declines as a share of revenue over the next several quarters, even as competitors continue to spend aggressively on newer offerings, is one of the clearest tests of whether the path to sustained GAAP profitability is durable or was flattered by a particularly favorable operating environment in fiscal 2025 and early 2026.
Management & Governance
Leadership, incentive alignment, and governance structure — factors that shape execution risk independent of the underlying business model.
DraftKings was co-founded by Jason Robins, who has served as Chief Executive Officer since the company's founding and remains one of its most publicly visible executives, both in his operating role and as a frequent industry voice on regulatory questions including state tax policy and the rise of prediction markets. His long, continuous tenure has given the company a consistent strategic vision across its transition from a daily fantasy sports startup to the largest online sports betting operator in the country, and now into prediction markets as a third leg of the business.
As with most companies whose founder retains substantial influence over strategic direction, investors should review DraftKings' proxy statement for the specifics of the share structure, board composition, and executive compensation design, since founder-level control concentrates strategic authority — including decisions such as the pace of buybacks, entry into prediction markets, and the company's posture toward state tax and regulatory fights — in a way ordinary shareholders cannot readily override. Given that DraftKings operates as a licensed gaming company in dozens of states, each with its own regulatory relationship, the board's oversight of state regulatory compliance and government-relations strategy is also a more directly relevant governance consideration here than it would be at a typical consumer internet company.
See exactly how we get DKNG's fair-value range
Forecast Revenue and Free Cash Flow
5-Year Monte Carlo Simulation
Included with a subscription or a one-time purchase of this DraftKings report:
- Fair value from 7 methods, weighted by relevance to this business
- 5-year financial forecast and DCF/earnings sensitivity grids
- Decomposed AI Score, Monte Carlo simulation, and institutional/analyst data
$3.99 is less than one bad options trade — see the model before you commit real money.
Bull Case vs. Bear Case
- Scale leadership alongside FanDuel in the two largest US online wagering categories, supporting structurally better hold rates and lower customer acquisition costs than any subscale competitor can achieve.
- A first full-year GAAP net income in fiscal 2025 followed by continued profitability in early 2026, plus a share repurchase authorization expanded from $1 billion to $2 billion, signaling a genuine shift toward sustained free cash flow generation.
- Structural hold-rate improvement driven by growing same-game parlay mix is a durable margin tailwind that is independent of, and partially offsets, promotional and tax-related cost pressure.
- Monthly Unique Payers continue to grow at a high single-digit to low double-digit percentage rate even in a weak quarter, evidence that the underlying customer base is still expanding.
- iGaming offers a higher-margin, more outcome-independent growth avenue that does not require winning new sports-betting whitespace, and further state legalization of online casino gaming would extend it.
- DraftKings Predictions gives the company a foothold in the fast-growing, federally regulated prediction-markets category rather than ceding it entirely to Kalshi and Polymarket, including access to states like California and Texas where sports betting itself remains illegal.
- Market access agreements struck years ago with land-based casino and racetrack partners are difficult and slow for a new entrant to replicate, providing a durable structural moat in most legalized states.
- Remaining legalization whitespace in large states such as California and Texas represents a multi-year growth option that does not require any new product development, only regulatory change.
- Reported revenue and adjusted EBITDA can swing sharply from quarter to quarter based purely on which teams and outcomes actually occurred, as the second quarter of 2026's weak results demonstrated, making single-quarter results a noisy signal of underlying business health.
- State-level tax increases — Illinois' move to a roughly 40% top marginal rate plus a new per-wager fee, and increases in other states such as New Jersey — are estimated to cost the business on the order of $200 million a year by 2026, and further increases in additional states remain a live possibility.
- Prediction markets such as Kalshi and Polymarket operate under federal rather than state regulation, letting them offer sports-outcome contracts in all 50 states, often at a lower effective take rate, and represent a structurally different and potentially more severe disintermediation risk than another state-licensed sportsbook competitor.
- The jurisdictional fight over whether prediction markets are legitimately exempt from state gaming law is unresolved, and an adverse ruling either for or against that exemption could reshape the competitive landscape in ways difficult to predict today.
- Average revenue per Monthly Unique Payer fell by a percentage similar to MUP growth in the second quarter of 2026, showing that customer growth alone does not guarantee revenue growth when hold rate or promotional intensity moves against the company.
- Elevated promotional spending tied to new customer acquisition and the DraftKings Predictions launch pressured margins in 2026, and whether that spend declines as a share of revenue going forward, rather than persisting to defend against Fanatics and ESPN Bet, remains unproven.
- California and Texas legalization, if and when it happens, is likely still years away, tied to ballot-initiative timelines and tribal gaming negotiations in California specifically, meaning the largest remaining whitespace growth opportunity is not a near-term catalyst.
- Competitive intensity remains high from FanDuel, BetMGM, Caesars, ESPN Bet, and the well-funded but private Fanatics Betting and Gaming, any of which could reignite promotional spending industry-wide if it chooses to prioritize share gain over near-term profitability.
8 catalysts and 8 risks we're tracking for DKNG
| Catalyst | Expected Impact | Timeframe |
|---|---|---|
Included with a subscription or a one-time purchase of this DraftKings report:
- Catalyst list, each tagged with expected impact and timing
- Risk register scored by probability and severity
- 5 key metrics to watch before the next earnings report
$3.99 is less than one bad options trade — see the model before you commit real money.
What Would Change Our Mind?
Specific, falsifiable triggers — not vague sentiment — that would move us toward or away from the bull case above.
- Structural hold rate and same-game parlay mix continuing to improve for several consecutive quarters after adjusting for normal sports-outcome variance.
- Promotional spend declining steadily as a share of revenue even as Monthly Unique Payers keep growing, evidence the acquisition-to-profitability conversion is durable.
- A favorable resolution, or at least durable coexistence, with prediction markets that preserves DraftKings' licensed-sportsbook customer base rather than eroding it.
- Consistent, sizeable execution against the $2 billion buyback authorization, confirming the business is generating free cash flow well beyond reinvestment needs.
- Additional large states adopting Illinois-style progressive tax rates or per-wager fees, pushing the estimated annual tax drag meaningfully above $200 million.
- DraftKings Predictions volume stagnating while Kalshi and Polymarket continue to gain share of sports-outcome wagering activity nationally.
- Average revenue per Monthly Unique Payer declining for multiple consecutive quarters even after normalizing for sports outcomes, suggesting genuine competitive share loss rather than noise.
- A return to industrywide promotional spending escalation as competitors prioritize share gain over profitability, reversing the recent margin improvement trend.
Competitive Positioning
DraftKings and Flutter Entertainment's FanDuel together hold the large majority of US online sports betting handle, and the competitive dynamic between the two — on pricing, promotional intensity, parlay product sophistication, and now prediction markets — is the single most important competitive relationship in the industry. Both operators benefit from scale advantages that are difficult for a smaller competitor to replicate: broader market access, more sophisticated in-house trading and pricing capability, and lower customer acquisition costs per incremental player, all of which support structurally better hold rates and marketing efficiency than a subscale operator can achieve.
BetMGM, the joint venture between MGM Resorts and Entain, and Caesars Sportsbook both bring an established land-based casino brand, loyalty program, and physical retail footprint to their digital wagering products — an advantage in cross-selling to existing casino customers, but one that has not translated into anything close to DraftKings' or FanDuel's online market share, reflecting how much of the industry's growth has come from digital-native customer acquisition rather than conversion of existing land-based gamblers.
ESPN Bet, Penn Entertainment's online sportsbook operated in partnership with ESPN's media brand and distribution, represents the most significant recent attempt by a new entrant to take meaningful share, leveraging ESPN's audience reach rather than building a customer base from scratch. It remains smaller and less profitable than DraftKings or FanDuel, and its trajectory is a useful ongoing test of whether media distribution alone can overcome the scale and product advantages the two leaders have built over several years.
Fanatics Betting and Gaming, leveraging the Fanatics sports-merchandise and loyalty ecosystem and substantial private capital, is a well-funded competitor to watch even though it remains private with no public disclosures — its strategy of converting an existing sports-merchandise customer relationship into a wagering relationship is conceptually similar to what DraftKings itself achieved by converting daily fantasy sports users into sports bettors.
The most consequential new competitive front, however, is not another sportsbook but the prediction-markets category itself. Kalshi and Polymarket operate under federal CFTC regulation rather than state gaming licenses, which lets them offer sports-outcome event contracts in all 50 states, including California and Texas, typically at a lower effective take rate than a licensed sportsbook charges bettors. If that jurisdictional structure is upheld and prediction markets continue to gain share of sports-outcome wagering activity, they represent a disintermediation risk that is structurally different from, and potentially more severe than, competition from another state-licensed sportsbook — precisely because prediction markets are not confined by the same state-by-state licensing and tax framework that DraftKings itself operates under.
Investor Decision Framework
A process for using this report, not a recommendation — how to weigh valuation, scenario spread, and your own risk tolerance.
- This section is educational, not a personalized recommendation — it is a framework for organizing your own analysis, not an instruction to buy or sell DKNG.
- Separate structural hold-rate and parlay-mix trends from single-quarter sports-outcome variance before drawing any conclusion from a quarterly report — the second quarter of 2026 is a clear example of how much noise a few unlucky game outcomes can introduce into headline numbers.
- Form an explicit view on the prediction-markets jurisdictional fight, since it is arguably the single largest open variable in the industry right now and affects DraftKings both as a competitive threat (Kalshi, Polymarket) and as a potential opportunity (DraftKings Predictions).
- Model state tax risk explicitly rather than assuming Illinois was a one-off — the CFO's own estimate puts the cumulative drag from tax increases since 2023 at roughly $200 million a year by 2026, and that number can move further if additional large states follow suit.
- Track promotional spend as a percentage of revenue each quarter as the clearest test of whether the shift toward sustained GAAP profitability is durable or was flattered by favorable conditions in fiscal 2025 and early 2026.
- Cross-check this report's live analyst rating distribution and consensus price target against your own view, and weigh the peer comparison against how differently Flutter, Penn, Caesars, and MGM are each exposed to digital-native wagering versus legacy land-based casino operations.
The BriMindInvest Edge
Why this report is different from asking a general-purpose AI chatbot about the stock.
- Every valuation number on this page is computed live from current market data through our own DCF, scoring, and Monte Carlo engines — not summarized or paraphrased from other analysts' reports the way a general chatbot would.
- The relevance-weighted fair value, reverse-DCF market-implied growth, fundamentals-based Monte Carlo, and scenario tables above are proprietary calculations you cannot get by asking a general-purpose AI for "DKNG fair value" — those answers come from web summaries of other people's price targets, not a live, disclosed-assumption model.
- Our 1-year price-target model has a real, published backtest (see Model Track Record above where covered) — we show our work and our error rate rather than asserting accuracy.
- Numbers here are refreshed every time you load the page, not cached from a training cutoff months or years in the past.
Data Sources & Methodology
Valuation, price, and financial-statistics data in this report are fetched live from our production market-data pipeline (Yahoo Finance and Finnhub) at the time you loaded this page. The AI Score is a percentile ranking against our full covered stock universe, recomputed nightly. The fundamentals-based Monte Carlo and Bull/Base/Bear scenarios randomize growth rate, discount rate, and terminal growth around the same disclosed DCF assumptions used in the valuation table — they are not derived from resampled historical stock returns. The secondary historical-volatility simulation (2,000 bootstrap paths, seeded for reproducibility) uses the stock's own historical monthly returns and is shown separately because it measures a different thing (volatility) than the fundamentals-based model (intrinsic value).
This report is for informational and educational purposes only and does not constitute financial, investment, or tax advice, or a recommendation to buy or sell any security. All valuation models, price targets, and simulations are estimates based on historical and current data; actual results will differ, potentially substantially. Investing involves risk, including loss of principal. See our full Methodology and Disclaimer.
Free vs. Premium: What You're Getting
- Narrative overview and general bull/bear framing
- Headline price and basic company facts
- No live valuation model, AI Score, or forecast table
- Relevance-weighted fair value range and reverse-DCF market-implied growth
- 5-year financial forecast, DCF sensitivity grid, and Bull/Base/Bear scenario table
- Fundamentals-based Monte Carlo and decomposed AI Score with sub-factor components
- Real, published backtested accuracy where DKNG is in our coverage set
Glossary of Key Terms
Plain-English definitions for the terms used throughout this report, for readers newer to equity valuation.
Frequently Asked Questions
Unlock Full AI-Powered Analysis
Get AI prediction signals, unlimited stock comparisons, portfolio analytics, and personalized watchlists — free for 14 days, no credit card required.
14-day free trial · No credit card required · Cancel anytime