As of 2024-12-14, the Intrinsic Value of Clear Channel Outdoor Holdings Inc (CCO) is
0.18 USD. This CCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1.50 USD, the upside of Clear Channel Outdoor Holdings Inc is
-87.70%.
The range of the Intrinsic Value is (4.68) - 46.84 USD
CCO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(4.68) - 46.84 |
0.18 |
-87.7% |
| DCF (Growth 10y) |
(3.98) - 48.72 |
1.11 |
-25.9% |
| DCF (EBITDA 5y) |
(3.15) - 3.67 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(3.23) - 6.89 |
0.39 |
-74.3% |
| Fair Value |
-1.40 - -1.40 |
-1.40 |
-193.10% |
| P/E |
(2.44) - (2.86) |
(2.50) |
-266.6% |
| EV/EBITDA |
(5.25) - 2.13 |
(1.55) |
-203.0% |
| EPV |
(4.72) - 6.14 |
0.71 |
-52.7% |
| DDM - Stable |
(1.40) - (4.77) |
(3.08) |
-305.4% |
| DDM - Multi |
0.26 - 0.77 |
0.40 |
-73.6% |
CCO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
733.62 |
| Beta |
1.50 |
| Outstanding shares (mil) |
489.08 |
| Enterprise Value (mil) |
6,189.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
13.64% |
| Cost of Debt |
13.76% |
| WACC |
12.00% |