DraftKings Inc. logo

DraftKings Inc.

DKNG | NASDAQ
Chart Builder DCF Calculator
$21.97
+$0.22 (+1.01%)
At close: Sep 21, 2026, 4:00 PM ET
$22.15
+$0.18 (+0.81%)
Pre-market: Sep 22, 2026, 8:55 AM ET
Fiscal Year
Period Ending
FY 2025
Dec 30, 2025
FY 2024
Dec 30, 2024
FY 2023
Dec 30, 2023
FY 2022
Dec 30, 2022
FY 2021
Dec 30, 2021
FY 2020
Dec 30, 2020
Net Income
3.71M -507.29M -802.14M -1.38B -1.52B -844.27M
Depreciation & Amortization
275.49M 270.85M 201.92M 169.25M 121.14M 77.41M
Stock-Based Compensation
339.31M 381.37M 398.46M 578.8M 683.29M 325.04M
Other Working Capital
-37.83M 115.08M 169.42M 23.95M 358.54M 116.35M
Other Non-Cash Items
-34.78M 30.48M 59.28M -43.9M -41.99M 3.68M
Deferred Income Tax
-18.23M -92.73M 5.85M -73.41M -15.51M -2.28M
Change in Working Capital
97.35M 335.08M 134.88M 121.72M 356.75M 102.55M
Operating Cash Flow
662.86M 417.77M -1.75M -625.52M -419.51M -337.88M
Capital Expenditures
-15.35M -10.18M -113.39M -103.65M -98.28M -47.7M
Cash Acquisitions
-16.38M -441.49M n/a -96.51M -64.97M -179.65M
Purchase of Investments
n/a n/a n/a n/a -25M -1M
Sales Maturities Of Investments
n/a n/a n/a n/a -82.35M 3.63M
Other Investing Acitivies
-134.26M -114.94M -69.46M -8.61M 75.58M -2.63M
Investing Cash Flow
-166M -566.6M -90.36M -208.77M -195.02M -227.34M
Debt Repayment
583.62M n/a n/a n/a 1.25B 34.33M
Common Stock Repurchased
-829.29M -150.96M -80.05M -25.52M -17.83M -288.79M
Dividend Paid
n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-2.6M 6.5M 16.83M 8.79M -91.38M 2.56B
Financial Cash Flow
-222.46M -144.47M -63.22M -16.73M 1.14B 2.31B
Net Cash Flow
330.36M -293.3M -155.33M -851.02M 524.87M 1.74B
Free Cash Flow
647.5M 407.59M -115.14M -729.16M -517.78M -385.57M
Adj. Free Cash Flow
308.19M 26.22M -513.6M -1.31B -1.2B -710.61M
Maintenance CapEx
n/a n/a -23.29M -29.04M -31.36M -15.38M
Growth CapEx
-15.35M -10.18M -90.1M -74.6M -66.92M -32.32M
Owner Earnings
662.86M 417.77M -25.04M -654.56M -450.87M -353.25M

© 2026 bestshares.com. All rights reserved.