DraftKings Inc. logo

DraftKings Inc.

DKNG | NASDAQ
Chart Builder DCF Calculator
$22.19
+$0.22 (+1.00%)
Sep 22, 2026, 1:37 PM ET · Market open
TTM
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
-166.9M 58.64M 3.71M -267.57M -304.47M -398.58M -507.29M -417.06M -406.47M -547.56M -802.14M -1B -1.17B -1.31B -1.38B -1.46B -1.56B -1.64B -1.52B -1.85B -1.7B -1.92B
Depreciation & Amortization
292.08M 277.03M 275.49M 267.59M 291.47M 287.79M 270.85M 259.95M 220.25M 206.89M 201.92M 195.35M 191.19M 185.24M 169.25M 153.17M 137.43M 125.17M 121.14M 116.04M 112.28M 100.9M
Stock-Based Compensation
323.53M 325.68M 339.31M 346.08M 361.16M 366.68M 381.37M 384.82M 375.63M 374.6M 398.46M 415.11M 462.79M 509.12M 578.8M 632.68M 682.31M 718.53M 683.29M 499.25M 440.62M 323.36M
Other Working Capital
203.87M -17.42M -37.83M 96.91M 39.83M 84.98M 114.93M 69.33M 76.84M 86.06M 204.97M 132.05M 119.1M 106.6M 54.64M 109.12M 56.97M 118.06M 174.34M 177.64M 164.03M 152.15M
Other Non-Cash Items
-212.9M -60.97M -34.78M -23.84M 9.93M 12.36M 30.48M 35.2M 34.07M 63.01M 59.28M 53.28M 48.08M 18.7M -43.9M -101.21M -111.21M -117.11M -41.99M 541.32M 595.55M 975.65M
Deferred Income Tax
-18.54M -19.27M -18.23M -15.65M -12.88M -92.45M -92.73M -79.28M -75.91M 4.14M 5.85M 9.17M 5.24M -71.41M -73.41M -81.82M -82.62M -7.15M -15.51M -13.47M -11.63M -10.39M
Change in Working Capital
453.68M 152.32M 97.35M 360.97M 168.46M 193.35M 335.08M -19M 28.89M 28.28M 134.88M 105.03M 144.88M 195.5M 121.72M 209.46M 157.77M 208.61M 356.75M 363.88M 310.75M 297.83M
Operating Cash Flow
670.95M 733.43M 662.86M 667.57M 513.68M 369.15M 417.77M 164.65M 176.46M 129.35M -1.75M -222.28M -315.43M -470.29M -625.52M -649.31M -772.44M -716.49M -419.51M -343.85M -253.84M -233.34M
Capital Expenditures
-55.19M -54.92M -50.48M -48.55M -40.81M -38.91M -73.55M -72.54M -80.69M -101.29M -91.88M -124.17M -107.28M -109.44M -103.65M -118.64M -113.63M -108.97M -98.28M -53.5M -48.41M -29.35M
Cash Acquisitions
-16.38M -16.38M -16.38M -48.99M -49.47M -441.49M -441.49M -392.5M -392.01M n/a n/a n/a n/a -96.51M -96.51M -96.51M -96.51M -24.43M -64.97M -66.8M -66.8M -219.19M
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 -25M -25M -25M -25M -1M -1M -1M
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 -43.55M -43.55M -43.55M -43.55M n/a n/a n/a
Other Investing Acitivies
-107.39M -59.55M -92.93M -132.12M -123.18M -92.63M -92.43M -65.95M -67.22M -63.66M -27.17M -29.78M -19.06M -44.28M -45.58M -1.54M 4.31M 5.97M -2.04M -42.56M -37.47M -17.08M
Investing Cash Flow
-185.16M -175.19M -166M -194.53M -184.35M -566.42M -566.6M -511.63M -519.94M -102M -90.36M -103.75M -88.25M -213.27M -208.77M -248.26M -241.91M -166.17M -195.02M -134.4M -129.27M -272.93M
Debt Repayment
-7.5M -9M 580.62M 585.12M 586.62M 588.12M n/a n/a n/a n/a n/a n/a n/a n/a n/a 909K 900K n/a 1.25B 1.24B 1.25B 1.21B
Common Stock Repurchased
-484.69M -735.63M -829.29M -520.23M -437.65M -334.06M -150.96M -98.87M -96.78M -86.19M -80.05M -62.86M -49.23M -38.79M -25.52M -25.51M -25.41M -28.79M -17.83M -303.12M -298.68M -291.91M
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
-69.92M 2.49M 3.8M 7.9M 9.26M 2.36M 3.91M 4.21M 8.36M 9.51M 8.84M 12.46M 7.18M 9.21M 8.79M 12.44M 18.88M 26.52M -91.38M -91.9M -93.75M -123.33M
Financial Cash Flow
-662.23M -716.41M -222.46M 78.63M 161.14M 259M -144.47M -84.08M -77.84M -68.7M -63.22M -50.4M -42.05M -29.59M -16.73M -12.16M -5.63M -2.27M 1.14B 1.92B 1.94B 3.36B
Net Cash Flow
768.32M 786.61M 749.72M 551.67M 490.47M 95.11M -259.92M -738.97M -729.24M -382.64M -496.62M -376.43M -445.73M -713.14M -851.02M -911.03M -1.02B -886.11M 524.87M 1.45B 1.55B 2.96B
Free Cash Flow
615.76M 678.52M 612.38M 619.02M 472.87M 330.24M 344.22M 92.11M 95.77M 28.06M -93.63M -346.45M -422.71M -579.74M -729.16M -767.94M -886.07M -825.46M -517.78M -397.34M -302.25M -262.68M
Adj. Free Cash Flow
292.23M 352.84M 273.07M 272.94M 111.71M -36.44M -37.15M -292.72M -279.86M -346.54M -492.09M -761.56M -885.5M -1.09B -1.31B -1.4B -1.57B -1.54B -1.2B -896.59M -742.87M -586.04M
Maintenance CapEx
-49.31M -44.72M -37.64M -37.64M -16.34M -16.34M -33.11M -33.11M -38.52M -38.52M -27.35M -30.5M -8.97M -20.85M -29.04M -59.36M -69.34M -57.46M -43.68M -10.21M -5.67M -5.67M
Growth CapEx
-5.88M -10.2M -12.84M -10.92M -24.46M -22.57M -40.44M -39.43M -42.17M -62.77M -64.53M -93.68M -98.3M -88.6M -74.6M -59.28M -44.29M -51.51M -54.6M -43.28M -42.74M -23.67M
Owner Earnings
621.64M 688.71M 625.22M 629.94M 497.33M 352.8M 384.66M 131.54M 137.94M 90.83M -29.1M -252.77M -324.4M -491.14M -654.56M -708.66M -841.77M -773.95M -463.18M -354.06M -259.52M -239.01M

© 2026 bestshares.com. All rights reserved.