As of 2025-01-20, the Intrinsic Value of AMC Networks Inc (AMCX) is
104.11 USD. This AMCX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.89 USD, the upside of AMC Networks Inc is
1,071.10%.
The range of the Intrinsic Value is 65.22 - 198.16 USD
104.11 USD
Intrinsic Value
AMCX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
65.22 - 198.16 |
104.11 |
1071.1% |
| DCF (Growth 10y) |
78.36 - 223.61 |
121.00 |
1261.1% |
| DCF (EBITDA 5y) |
24.28 - 42.88 |
34.07 |
283.3% |
| DCF (EBITDA 10y) |
43.31 - 70.95 |
56.76 |
538.5% |
| Fair Value |
20.48 - 20.48 |
20.48 |
130.36% |
| P/E |
5.39 - 33.54 |
17.82 |
100.5% |
| EV/EBITDA |
15.39 - 40.15 |
28.06 |
215.7% |
| EPV |
138.27 - 274.04 |
206.16 |
2219.0% |
| DDM - Stable |
2.89 - 10.84 |
6.87 |
-22.8% |
| DDM - Multi |
14.06 - 48.46 |
22.62 |
154.4% |
AMCX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
392.23 |
| Beta |
0.41 |
| Outstanding shares (mil) |
44.12 |
| Enterprise Value (mil) |
1,934.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.81% |
| Cost of Debt |
5.73% |
| WACC |
5.30% |