Monday 2 November 2026
Export CPHC’s income statement to Excel — free account
Canterbury Park Holding Corporation
CPHC Consumer Cyclical Resorts & Casinos
Canterbury Park Holding Corporation’s revenue for fiscal 2025 (year ended December 2025) was $59.6 million, down 3.24% from fiscal 2024.
- Revenue
- +3.21%
- EPS
- +50.0%
- Free cash flow
- +25.7%
- Total debt
- −46.9%
Quarter to June 2026, against a year earlier
15.80
0.06
+0.38%
Follow CPHC
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 52 | 57 | 59 | 59 | 33 | 60 | 67 | 61 | 62 | 60 | 60 | +1.4% | — | — | — | — | |
| Gross margin, % | 76.45 | 77.28 | 77.63 | 77.31 | 77.03 | 79.25 | 79.22 | 79.44 | 78.81 | 79.80 | 79.05 | +3.4 pt | ||||||
| EBT | 7 | 5 | 8 | 4 | 0 | 16 | 10 | 15 | 3 | (1) | 0 | n/m | ||||||
| EBT margin, % | 13.57 | 8.03 | 13.03 | 6.69 | (0.57) | 26.16 | 15.32 | 24.38 | 4.93 | (1.37) | 0.45 | (14.9) pt | ||||||
| Net income | 4 | 4 | 6 | 3 | 1 | 12 | 8 | 11 | 2 | (1) | 0 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 12.24 | 13.01 | 13.20 | 12.89 | 7.06 | 12.65 | 13.77 | 12.48 | 12.33 | 11.75 | 11.73 | (0.5%) | |||||
| Earnings | 0.98 | 0.93 | 1.28 | 0.62 | 0.23 | 2.47 | 1.55 | 2.15 | 0.42 | (0.10) | 0.02 | n/m | ||||||
| Cash flow | 1.15 | 1.88 | 1.41 | 1.47 | 0.24 | 2.83 | 2.31 | 2.34 | 1.30 | 1.76 | 1.67 | +4.8% | ||||||
| Capex | (1.03) | (0.86) | (1.23) | (3.30) | (0.49) | (0.31) | (0.79) | 0.10 | (3.24) | (0.97) | (0.72) | (0.7%) | ||||||
| Free cash flow | 0.12 | 1.02 | 0.19 | (1.83) | (0.25) | 2.51 | 1.52 | 2.44 | (1.94) | 0.79 | 0.95 | +22.8% | ||||||
| Book value | 8.53 | 9.30 | 10.43 | 10.76 | 10.92 | 13.47 | 14.67 | 16.62 | 16.83 | 16.54 | 16.30 | +7.6% | ||||||
| Shares, m | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | +1.9% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 10.50 | 17.20 | 11.04 | 21.02 | 54.41 | 7.00 | 19.28 | 9.49 | 48.81 | 0.00 | 790.00 | 19.9 | |||||
| P/S | 0.84 | 1.23 | 1.05 | 0.96 | 1.70 | 1.37 | 2.17 | 1.64 | 1.66 | 1.31 | 1.35 | 1.4 | ||||||
| P/B | 1.21 | 1.72 | 1.33 | 1.15 | 1.10 | 1.28 | 2.04 | 1.23 | 1.22 | 0.93 | 0.97 | 1.3 | ||||||
| EV/Sales | 0.72 | 1.06 | 0.88 | 0.92 | 1.65 | 1.16 | 1.90 | 1.19 | 1.41 | 1.01 | 0.99 | 1.2 | ||||||
| EV/FCF | 71.40 | 13.53 | 62.88 | (6.45) | (46.63) | 5.81 | 17.19 | 6.07 | (8.96) | 15.07 | 12.23 | 13.0 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 5 | 8 | 6 | 7 | 1 | 13 | 11 | 12 | 6 | 9 | 9 | +6.8% | |||||
| Capex | (4) | (4) | (6) | (15) | (2) | (1) | (4) | 0 | (16) | (5) | (4) | +1.2% | ||||||
| Free cash flow | 1 | 4 | 1 | (8) | (1) | 12 | 7 | 12 | (10) | 4 | 5 | +25.1% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | 3 | 5 | 2 | (8) | (1) | 15 | 20 | 25 | 14 | 15 | 16 | +18.4% | |||||
| Net debt | (8) | (12) | (10) | (3) | (4) | (16) | (21) | (31) | (19) | (21) | (24) | +10.4% | ||||||
| Shareholders’ equity | 37 | 41 | 47 | 49 | 51 | 64 | 71 | 82 | 84 | 84 | 84 | +9.7% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 8.84 | 7.85 | 9.86 | 4.29 | 1.58 | 15.54 | 8.57 | 10.73 | 1.97 | (0.48) | 0.10 | (9.3) pt | |||||
| ROIC | 15.91 | 9.92 | 13.03 | 4.86 | 0.83 | 22.79 | 13.60 | 14.10 | 6.14 | 2.44 | 2.85 | (13.5) pt | ||||||
| ROE | 12.05 | 10.59 | 13.08 | 5.65 | 2.11 | 20.40 | 11.09 | 13.81 | 2.55 | (0.63) | 0.14 | (12.7) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | 864 | 863 | 1,204 | 1,280 | 960 | 1,119 | 1,103 | 1,115 | 1,101 | 1,096 | — | +2.7% | |||||
| Revenue/emp, $m | 0.06 | 0.07 | 0.05 | 0.05 | 0.03 | 0.05 | 0.06 | 0.06 | 0.06 | 0.05 | — | (1.2%) | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Canterbury Park Holding Corporation vs peers in Resorts & Casinos (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| HGV Hilton Grand Vacations Inc. | $2.9B | 21.6× | 12.8× | +7.27% (above 0%: growing) | −42.31% (below 0%: shrinking) | +318.52% (above 0%: growing) | 36.75% | 6.70% | Compare |
| PENN PENN Entertainment, Inc. | $2.1B | — (loss-making) | 16.6× | +5.24% (above 0%: growing) | n/m | +9,546.15% (above 0%: growing) | 37.18% | 7.09% | Compare |
| MCRI Monarch Casino & Resort, Inc. | $2.0B | 17.4× | 16.4× | +4.15% (above 0%: growing) | +23.81% (above 0%: growing) | −1.37% (below 0%: shrinking) | 55.71% | 27.09% | Compare |
| MLCO Melco Resorts & Entertainment Limited | $1.5B | 6.6× | 12.0× | −5.72% (below 0%: shrinking) | +50.00% (above 0%: growing) | +513.61% (above 0%: growing) | 34.83% | 10.20% | Compare |
| BALY Bally's Corporation | $682.4M | — (loss-making) | — (loss-making) | +20.49% (above 0%: growing) | n/m | −279.58% (below 0%: shrinking) | 49.46% | (4.29%) | Compare |
| MSC STUDIO CITY IH | $151.1M | — (loss-making) | — (loss-making) | −13.41% (below 0%: shrinking) | n/m | +237.71% (above 0%: growing) | 69.84% | 9.10% | Compare |
| CPHC Canterbury Park Holding Corporation | $81.6M | 787× | 20.3× | +3.21% (above 0%: growing) | n/m | +25.66% (above 0%: growing) | 75.60% | 1.77% | |
| FLL Full House Resorts, Inc. | $30.3M | — (loss-making) | — (loss-making) | +5.57% (above 0%: growing) | n/m | +151.71% (above 0%: growing) | 53.03% | 2.91% | Compare |
| CNTY Century Casinos, Inc. | $14.6M | — (loss-making) | — (loss-making) | +0.78% (above 0%: growing) | n/m | −1.26% (below 0%: shrinking) | 44.09% | 11.30% | Compare |
| Median of peers | $1.1B | 17.4× | 14.6× | +4.70% | +23.81% | +194.71% | 46.78% | 8.10% |