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
$22.16
+$0.19 (+0.87%)
Pre-market: Sep 22, 2026, 8:28 AM ET
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-67.61M 21.07M 136.43M -256.79M 157.94M -33.86M -134.85M -293.69M 63.82M -142.57M -44.62M -283.1M -77.27M -397.15M -242.7M -450.49M -217.1M -467.69M -326.3M -545.03M -305.53M -346.34M
Depreciation & Amortization
80.34M 71.66M 74M 66.07M 65.3M 70.12M 66.1M 89.95M 61.62M 53.18M 55.2M 50.25M 48.26M 48.21M 48.62M 46.09M 42.32M 32.23M 32.54M 30.36M 30.05M 28.19M
Stock-Based Compensation
82.55M 65.22M 103.29M 72.47M 84.7M 78.85M 110.06M 87.55M 90.22M 93.54M 113.52M 78.35M 89.19M 117.4M 130.16M 126.04M 135.52M 187.08M 184.05M 175.66M 171.74M 151.84M
Other Working Capital
118.76M -118.76M -70.55M 274.42M -102.53M -139.17M 64.19M 217.34M -57.38M -109.22M 18.58M 224.85M -48.16M 9.69M -54.33M 211.89M -60.65M -42.27M 153K 159.74M 444K 14.01M
Other Non-Cash Items
-164.15M -25.87M 771K -23.66M -12.22M 325K 11.71M 10.12M -9.79M 18.45M 16.42M 8.99M 19.15M 14.72M 10.43M 3.78M -10.23M -47.88M -46.88M -6.22M -16.13M 27.25M
Deferred Income Tax
n/a -215K -14.7M -3.62M -730K 826K -12.13M -842K -80.3M 540K 1.32M 2.53M -261K 2.25M 4.64M -1.4M -76.91M 256K -3.77M -2.19M -1.44M -8.1M
Change in Working Capital
180.3M -180.3M 20.69M 433M -121.07M -235.27M 284.3M 240.49M -96.19M -93.53M -69.77M 288.38M -96.79M 13.07M -99.62M 328.22M -46.17M -60.71M -11.88M 276.53M 4.67M 87.43M
Operating Cash Flow
111.44M -48.44M 320.47M 287.48M 173.92M -119.02M 325.19M 133.58M 29.39M -70.4M 72.07M 145.4M -17.72M -201.49M -148.46M 52.24M -172.59M -356.72M -172.25M -70.89M -116.64M -59.74M
Capital Expenditures
-4.59M -7.09M -3.96M -39.56M -4.32M -2.65M -2.03M -31.81M -2.42M -37.28M -1.02M -39.97M -23.02M -27.88M -33.31M -23.07M -25.19M -22.08M -48.3M -18.07M -20.53M -11.38M
Cash Acquisitions
n/a n/a -16.38M n/a n/a n/a -48.99M -488K -392.01M n/a n/a n/a n/a n/a n/a n/a -96.51M n/a -1K n/a -24.43M -40.54M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -25M n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -43.55M n/a n/a n/a
Other Investing Acitivies
-78.78M -3M 11.78M -37.4M -30.94M -36.37M -27.4M -28.46M -393K -36.17M -919K -29.73M 3.17M 311K -3.52M -19.02M -22.05M -989K 40.52M -13.17M -20.4M -8.99M
Investing Cash Flow
-45.23M -48.21M -49.89M -41.83M -35.26M -39.02M -78.42M -31.65M -417.34M -39.2M -23.44M -39.97M 612K -27.56M -36.83M -24.46M -124.4M -23.07M -76.33M -18.12M -48.66M -51.92M
Debt Repayment
n/a -1.5M -4.5M -1.5M -1.5M 588.12M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 909K -9K -900K 1.25B
Common Stock Repurchased
122.94M -122.94M -381.85M -102.84M -128M -216.6M -72.79M -20.26M -24.41M -33.5M -20.7M -18.17M -13.83M -27.36M -3.51M -4.54M -3.39M -14.08M -3.5M -4.44M -6.77M -3.12M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-65.52M n/a -4.41M n/a 6.9M 1.3M -300K 1.36M n/a 2.86M n/a 5.51M 1.14M 2.19M 3.62M 224K 3.18M 1.77M 7.27M 6.66M 10.82M -116.13M
Financial Cash Flow
-65.52M -121.13M -374.18M -101.41M -119.69M 372.82M -73.09M -18.9M -21.83M -30.64M -12.71M -12.66M -12.68M -25.17M 111K -4.31M -218K -12.31M 4.68M 2.22M 3.14M 1.13B
Net Cash Flow
688K 251.67M 371.73M 144.23M 18.97M 214.79M 173.68M 83.03M -376.39M -140.24M -305.38M 92.77M -29.79M -254.22M -185.18M 23.47M -297.21M -392.1M -245.19M -85.72M -163.1M 1.02B
Free Cash Flow
106.85M -55.52M 316.52M 247.92M 169.61M -121.66M 323.16M 101.77M 26.97M -107.68M 71.05M 105.43M -40.74M -229.37M -181.77M 29.17M -197.77M -378.79M -220.55M -88.95M -137.17M -71.12M
Adj. Free Cash Flow
24.3M -120.74M 213.23M 175.44M 84.9M -200.51M 213.1M 14.22M -63.25M -201.21M -42.47M 27.08M -129.93M -346.77M -311.93M -96.87M -333.29M -565.87M -404.59M -264.62M -308.91M -222.96M
Maintenance CapEx
-4.59M -7.09M n/a -37.64M n/a n/a n/a -16.34M n/a -16.76M n/a -21.76M n/a -5.59M -3.15M -233.49K -11.87M -13.79M -33.46M -10.21M n/a n/a
Growth CapEx
n/a n/a -3.96M -1.92M -4.32M -2.65M -2.03M -15.47M -2.42M -20.52M -1.02M -18.21M -23.02M -22.29M -30.16M -22.84M -13.32M -8.29M -14.84M -7.85M -20.53M -11.38M
Owner Earnings
106.85M -55.52M 320.47M 249.84M 173.92M -119.02M 325.19M 117.24M 29.39M -87.16M 72.07M 123.64M -17.72M -207.08M -151.61M 52.01M -184.46M -370.51M -205.71M -81.1M -116.64M -59.74M

© 2026 bestshares.com. All rights reserved.