As of 2024-12-14, the Intrinsic Value of Cincinnati Bell Inc (CBB) is
3.42 USD. This CBB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.48 USD, the upside of Cincinnati Bell Inc is
-77.90%.
The range of the Intrinsic Value is (12.72) - 87.03 USD
CBB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(12.72) - 87.03 |
3.42 |
-77.9% |
| DCF (Growth 10y) |
(7.26) - 106.26 |
11.27 |
-27.2% |
| DCF (EBITDA 5y) |
(4.88) - 12.17 |
4.14 |
-73.3% |
| DCF (EBITDA 10y) |
(3.03) - 19.54 |
7.82 |
-49.5% |
| Fair Value |
-0.36 - -0.36 |
-0.36 |
-102.35% |
| P/E |
(5.05) - (5.69) |
(6.62) |
-142.8% |
| EV/EBITDA |
(3.78) - 15.75 |
4.24 |
-72.6% |
| EPV |
23.41 - 66.63 |
45.02 |
190.8% |
| DDM - Stable |
(3.96) - (15.49) |
(9.73) |
-162.8% |
| DDM - Multi |
(2.67) - (8.22) |
(4.04) |
-126.1% |
CBB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
788.25 |
| Beta |
0.36 |
| Outstanding shares (mil) |
50.92 |
| Enterprise Value (mil) |
2,697.55 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.94% |
| Cost of Debt |
9.84% |
| WACC |
7.30% |