As of 2024-12-13, the Intrinsic Value of Audacy Inc (AUD) is
3.32 USD. This Audacy valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 0.09 USD, the upside of Audacy Inc is
3,451.30%.
The range of the Intrinsic Value is (5.01) - 400.90 USD
Audacy Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(7.14) - 282.36 |
(1.22) |
-1399.4% |
| DCF (Growth 10y) |
(5.01) - 400.90 |
3.32 |
3451.3% |
| DCF (EBITDA 5y) |
(6.68) - (2.64) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(4.91) - 4.58 |
(1,234.50) |
-123450.0% |
| Fair Value |
-4.83 - -4.83 |
-4.83 |
-5,265.23% |
| P/E |
(6.67) - (8.32) |
(7.30) |
-7899.5% |
| EV/EBITDA |
(10.39) - (7.18) |
(8.84) |
-9543.6% |
| EPV |
(8.75) - (0.82) |
(4.79) |
-5212.9% |
| DDM - Stable |
(0.49) - (0.97) |
(0.73) |
-884.1% |
| DDM - Multi |
(0.03) - (0.03) |
(0.03) |
-129.1% |
Audacy Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
13.62 |
| Beta |
2.39 |
| Outstanding shares (mil) |
145.48 |
| Enterprise Value (mil) |
1,854.07 |
| Market risk premium |
5.00% |
| Cost of Equity |
117.09% |
| Cost of Debt |
11.73% |
| WACC |
9.91% |