CZR
Caesars Entertainment, Inc. (CZR)
Last Price$27.82.1%
Market Cap$5,905.0M
DCF value
$225.7
Undervalued (DCF value)
710.5%
Discount Rate
3.2%
Long-Term Growth Rate
2.5%
Stock quality
6/10
Good

CZR DCF Model

Free Cash Flow to Firm Model
NOPAT Model
Free Cash Flow to Equity Model
Net Income Model
Millions
Billions
Dec'20 ActualDec'21 ActualDec'22 ActualDec'23 ActualDec'24 ActualDec'25 EstimateDec'26 EstimateDec'27 EstimateDec'28 EstimateDec'29 EstimateDec'30 EstimateDec'31 EstimateDec'32 EstimateDec'33 EstimateDec'34 EstimateDec'35 Terminal
% growth
3,474.0
37.4%
9,570.0
175.5%
10,821.0
13.1%
11,528.0
6.5%
11,245.0
(2.5%)
11,629.8
3.4%
11,910.8
2.4%
12,223.1
2.6%
12,541.7
2.6%
12,866.7
2.6%
13,198.1
2.6%
13,536.1
2.6%
13,880.7
2.5%
14,232.0
2.5%
14,589.9
2.5%
14,954.7
2.5%
222.0
6.4%
1,460.0
15.3%
1,739.0
16.1%
2,472.0
21.4%
2,304.0
20.5%
1,452.0
12.5%
1,487.0
12.5%
1,526.0
12.5%
1,565.8
12.5%
1,606.4
12.5%
1,647.8
12.5%
1,690.0
12.5%
1,733.0
12.5%
1,776.8
12.5%
1,821.5
12.5%
1,867.1
12.5%
NOPAT
% effective tax rate
239.1
6.9%
1,134.4
11.9%
1,612.8
14.9%
(34,113.6)
(295.9%)
3,920.5
34.9%
2,470.7
21.2%
2,530.4
21.2%
2,596.7
21.2%
2,664.4
21.2%
2,733.4
21.2%
2,803.8
21.2%
2,875.6
21.2%
2,948.9
21.2%
3,023.5
21.2%
3,099.5
21.2%
3,177.0
21.2%
% of revenue
597.0
17.2%
1,165.0
12.2%
1,259.0
11.6%
1,261.0
10.9%
1,324.0
11.8%
1,331.5
11.4%
1,363.7
11.4%
1,399.4
11.4%
1,435.9
11.4%
1,473.1
11.4%
1,511.1
11.4%
1,549.8
11.4%
1,589.2
11.4%
1,629.4
11.4%
1,670.4
11.4%
1,712.2
11.4%
% of revenue
(198.0)
(5.7%)
(832.0)
(8.7%)
(963.0)
(8.9%)
(1,294.0)
(11.2%)
(1,296.0)
(11.5%)
(1,226.9)
(10.5%)
(1,256.6)
(10.5%)
(1,289.5)
(10.5%)
(1,323.1)
(10.5%)
(1,357.4)
(10.5%)
(1,392.4)
(10.5%)
(1,428.0)
(10.5%)
(1,464.4)
(10.5%)
(1,501.4)
(10.5%)
(1,539.2)
(10.5%)
(1,577.7)
(10.5%)
(81.0)
(2.3%)
298.0
3.1%
(244.0)
(2.3%)
(60.0)
(0.5%)
(475.0)
(4.2%)
(271.3)
(2.3%)
(277.9)
(2.3%)
(285.2)
(2.3%)
(292.6)
(2.3%)
(300.2)
(2.3%)
(307.9)
(2.3%)
(315.8)
(2.3%)
(323.9)
(2.3%)
(332.1)
(2.3%)
(340.4)
(2.3%)
(348.9)
(2.3%)
Free Cash Flow to Firm (FCFF)
% of revenue
557.1
16.0%
1,765.4
18.4%
1,664.8
15.4%
(34,206.6)
(296.7%)
3,473.5
30.9%
2,303.9
19.8%
2,359.6
19.8%
2,421.4
19.8%
2,484.6
19.8%
2,548.9
19.8%
2,614.6
19.8%
2,681.6
19.8%
2,749.8
19.8%
2,819.4
19.8%
2,890.3
19.8%
2,962.6
19.8%
% of FCFF used in calculation
80.8%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
100.0%
Discount period
0.50
1.50
2.50
3.50
4.50
5.50
6.50
7.50
8.50
9.50
Discount factor
0.98
0.95
0.92
0.90
0.87
0.84
0.82
0.79
0.77
0.74
Discounted FCFF (DFCFF)
1,833.0
2,250.8
2,238.2
2,225.4
2,212.4
2,199.1
2,185.5
2,171.7
2,157.7
2,143.4

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

CZR DCF Value

DCF Value Calculation

as of Mar 11, 2025
Sum of DFCFF
% share of EV
21.6B
30.0%
Terminal Value (TV)
68.0B
Discounted TV
% share of EV
50.4B
70.0%
Total Debt
25.1B
Shares outstanding
212.1M
FX rate
1.0
710.5% undervalued

Equity Value Bridge

CZR DCF Financials

Revenue
$11.2B -> $14.6B 2.6% CAGR
Operating Income
$2,304.0M -> $1,821.5M (2.3%) CAGR
FCFF
$3,473.5M -> $2,890.3M (1.8%) CAGR

CZR DCF sensitivity

DCF value
Long-term Terminal growth rate
1.5%
2.0%
2.5%
3.0%
3.5%
WACC
2.0%
$246.0
$246.0
$246.0
$246.0
$246.0
2.5%
$238.0
$238.0
$238.0
$238.0
$238.0
3.2%
$226.0
$226.0
$226.0
$226.0
$226.0
3.5%
$221.0
$221.0
$221.0
$221.0
$221.0
4.0%
$213.0
$213.0
$213.0
$213.0
$213.0
DCF value, undervalued / overvalued
Long-term Terminal growth rate
1.5%
2.0%
2.5%
3.0%
3.5%
WACC
2.0%
784.0%
784.0%
784.0%
784.0%
784.0%
2.5%
755.0%
755.0%
755.0%
755.0%
755.0%
3.2%
712.0%
712.0%
712.0%
712.0%
712.0%
3.5%
694.0%
694.0%
694.0%
694.0%
694.0%
4.0%
665.0%
665.0%
665.0%
665.0%
665.0%

Explore more intrinsic value tools hub for CZR

FAQ

What is Caesars Entertainment, Inc. DCF (discounted cash flow) valuation?

As of Mar 11, 2025, Caesars Entertainment, Inc.'s Discounted Cash Flow (DCF) valuation estimates its share price at $225.7. This suggests it may be undervalued by 710.5% compared to its current price of around $27.8, using a WACC of 3.2% and growth rates of 2.5%.

What is Caesars Entertainment, Inc. WACC?

As of Mar 11, 2025, Caesars Entertainment, Inc.'s Weighted Average Cost of Capital (WACC) is approximately 3.2%.

What is Caesars Entertainment, Inc. Enterprise Value?

As of Mar 11, 2025, Caesars Entertainment, Inc.'s Enterprise Value (EV) is approximately $72.1B. This value reflects the company's total market capitalization plus debt, minus cash and cash equivalents, providing a comprehensive measure of its overall value in the market.