As of 2024-12-12, the Intrinsic Value of Avaya Holdings Corp (AVYA) is
1.33 USD. This AVYA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 0.28 USD, the upside of Avaya Holdings Corp is
382.50%.
The range of the Intrinsic Value is (6.31) - 18.31 USD
AVYA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(7.63) - 16.40 |
(0.22) |
-181.6% |
| DCF (Growth 10y) |
(6.31) - 18.31 |
1.33 |
382.5% |
| DCF (EBITDA 5y) |
(8.88) - 14.15 |
0.63 |
130.2% |
| DCF (EBITDA 10y) |
(7.03) - 16.63 |
1.98 |
620.8% |
| Fair Value |
-3.74 - -3.74 |
-3.74 |
-1,459.33% |
| P/E |
(3.96) - 0.57 |
(1.75) |
-736.4% |
| EV/EBITDA |
(4.56) - 59.66 |
18.34 |
6560.2% |
| EPV |
25.88 - 77.10 |
51.49 |
18604.6% |
| DDM - Stable |
(0.03) - (0.05) |
(0.04) |
-115.1% |
| DDM - Multi |
0.00 - 0.00 |
0.00 |
-99.8% |
AVYA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23.91 |
| Beta |
1.41 |
| Outstanding shares (mil) |
86.85 |
| Enterprise Value (mil) |
2,640.91 |
| Market risk premium |
5.00% |
| Cost of Equity |
306.60% |
| Cost of Debt |
9.99% |
| WACC |
9.82% |