PENN Entertainment Inc. logo

PENN Entertainment Inc.

PENN | NASDAQ
Chart Builder DCF Calculator
$16.85
+$0.96 (+6.04%)
Nov 2, 2026, 9:56 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-908.3M -959.2M -844.9M -905.2M -76.8M -85.3M -311.7M -536.5M -1.22B -1.12B -490.7M -111.8M 736.5M 684.5M 221.7M 245.9M 208.8M 381.4M 420.8M 386.9M 442M 28.9M
Depreciation & Amortization
463.2M 455.9M 446.9M 439.8M 434.3M 432.9M 433.6M 437.7M 434.8M 436.3M 435.1M 474.2M 517.1M 556.8M 567.5M 558.5M 493.5M 425.1M 423.7M 410.1M 414.1M 424.1M
Stock-Based Compensation
48.3M 47M 45.3M 45.3M 28.5M 26.6M 26.1M 26.1M 61.3M 66.8M 71.4M 84.4M 62.8M 57.6M 58.1M 45.1M 40M 34.7M 17.7M 17.7M 12M 5.7M
Other Working Capital
-384.3M -427.4M -390M -296.4M -267.8M -327.6M -373.4M -319.3M -361.9M -340.4M -301.4M -347.1M -181.8M -87.5M -65.8M -96.1M -82M -107.9M 18.8M 13.2M -8.4M 21.4M
Other Non-Cash Items
1.39B 1.43B 1.22B 1.19B 366.8M 356.2M 568.9M 602.9M 1.51B 1.45B 857.7M 660.6M -205.6M -198.3M 343M 352.4M 233.4M 212.2M 132.3M 120.4M 167.4M 206.2M
Deferred Income Tax
30.1M 21.9M 26.9M 32.3M 6.6M 25.7M -58.1M -72.5M -188.5M -185.6M -32.7M 300K -78.7M -93M -150.7M -170M 13.3M 10.1M -4.5M 25.1M 17.7M -42.6M
Change in Working Capital
-373.9M -406.3M -390.8M -297.6M -262.5M -287M -300.3M -286.1M -375.2M -408.9M -384.9M -448.8M -266.6M -206.6M -161.4M -154.8M -161.1M -123M -93.9M -63.2M -78.9M -69.8M
Operating Cash Flow
651.2M 588.7M 508.2M 503.1M 496.9M 469.1M 358.5M 171.6M 213.9M 239.5M 455.9M 658.9M 765.5M 801M 878.2M 877.1M 827.9M 940.5M 896.1M 897M 974.3M 552.5M
Capital Expenditures
-564.3M -646.4M -677M -707.6M -657.8M -566.5M -482.7M -413.9M -362.2M -355.3M -377.1M -303.6M -289.4M -270M -272.4M -300M -308.9M -285.9M -246M -179.1M -127.9M -119.9M
Cash Acquisitions
n/a n/a n/a 200K 500K 4M 4M 4.1M -39.1M -42.5M -357.1M -357.4M -329.5M -329.6M -15M -856.7M -911.9M -918.1M -918.1M -60.3M 9.9M 12.5M
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 15M 15M 15M 13.6M -27.4M -27.4M -27.4M -27.5M -1.5M -1.5M
Sales Maturities Of Investments
n/a n/a n/a n/a 500K 500K 500K 8.5M 8M 8M 8M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-163.9M -330.5M -351.1M 233.5M 47.1M -9.9M -5.1M -63.2M -27.7M -17.1M -11.6M -3.6M -3.9M -12.6M 13.8M 35M 36M 21.5M -6.1M 4.4M 10M 36.1M
Investing Cash Flow
-51.2M -299.9M -351.1M -531.8M -667.6M -629.8M -541.2M -469.3M -425.8M -411.7M -742.6M -664.6M -607.8M -597.2M -258.6M -1.13B -1.24B -1.23B -1.22B -267.3M -114.3M -77.6M
Debt Repayment
-317.9M -16.6M n/a 153.4M 111.9M -79.6M -138M -111.6M -119.1M -108.5M -108.1M -164.4M -178M -198.2M -229M -202.8M 215.3M 231.8M 339.1M 233.7M -816.1M -475.8M
Common Stock Repurchased
115.3M 25M n/a -269.4M -115.3M -25M n/a n/a n/a -99.8M -149.8M -240.8M -408.8M -476M -601.1M -510.1M -342.1M -175.1M n/a n/a n/a n/a
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
-177.4M -164.8M -165.6M -23.9M -25.7M -48.2M -48.7M -72.5M -62.9M -25.6M -10M -2.2M -4.1M -23.7M -22.9M -29.6M -31.7M -21.2M -10M -9.9M 16.6M 366.7M
Financial Cash Flow
-380M -156.4M -165.6M -139.7M -28.8M -151.8M -185.7M -179.7M -177.1M -229.7M -262.6M -405.7M -589.8M -696.8M -853M -740.5M -156.2M 40.6M 339.9M 239.8M 173.8M 861.4M
Net Cash Flow
217M 131.1M -9M -170.1M -200M -313.9M -370.6M -479.7M -391.3M -404.6M -549.7M -410.9M -433M -493.1M -235.9M -1B -569.8M -258.3M 9.8M 870.9M 1.04B 1.34B
Free Cash Flow
86.9M -57.7M -168.8M -204.5M -160.9M -97.4M -124.2M -242.3M -148.3M -115.8M 78.8M 355.3M 476.1M 531M 605.8M 577.1M 519M 654.6M 650.1M 717.9M 846.4M 432.6M
Adj. Free Cash Flow
38.6M -104.7M -214.1M -249.8M -189.4M -124M -150.3M -268.4M -209.6M -182.6M 7.4M 270.9M 413.3M 473.4M 547.7M 532M 479M 619.9M 632.4M 700.2M 834.4M 426.9M
Maintenance CapEx
-243.73M -155.83M -77.1M -77.1M -122.95M -201.65M -227.19M -379.39M -362.2M -274M -232.6M -137.18M -56.78M -56.78M -56.78M n/a n/a n/a n/a -39.4M -63.3M -94.2M
Growth CapEx
-320.57M -490.57M -599.9M -630.5M -534.85M -364.85M -255.51M -34.51M n/a -81.3M -144.5M -166.42M -232.62M -213.22M -215.62M -300M -308.9M -285.9M -246M -139.7M -64.6M -25.7M
Owner Earnings
407.47M 432.87M 431.1M 426M 373.95M 267.45M 131.31M -207.79M -148.3M -34.5M 223.3M 521.72M 708.72M 744.22M 821.42M 877.1M 827.9M 940.5M 896.1M 857.6M 911M 458.3M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.