Is CCO undervalued or overvalued?
As of 2025-03-25, the Intrinsic Value of Clear Channel Outdoor Holdings Inc (CCO) is 5.55 USD. This CCO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.16 USD, the upside of Clear Channel Outdoor Holdings Inc is 378.50%. This means that CCO is undervalued by 378.50%.
The range of the Intrinsic Value is 4.05 - 8.11 USD
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (5.93) - 26.34 | (2.21) | -290.3% |
DCF (Growth 10y) | (5.58) - 25.72 | (1.86) | -260.1% |
DCF (EBITDA 5y) | 4.05 - 8.11 | 5.55 | 378.5% |
DCF (EBITDA 10y) | 5.01 - 10.80 | 7.00 | 503.2% |
Fair Value | -1.84 - -1.84 | -1.84 | -258.45% |
P/E | (0.69) - (1.54) | (0.89) | -176.9% |
EV/EBITDA | 2.57 - 6.74 | 3.69 | 218.2% |
EPV | (2.98) - 10.78 | 3.90 | 236.5% |
DDM - Stable | (1.32) - (3.10) | (2.21) | -290.4% |
DDM - Multi | (0.07) - (0.12) | (0.09) | -107.6% |
Market Cap (mil) | 568.47 |
Beta | 1.51 |
Outstanding shares (mil) | 490.06 |
Enterprise Value (mil) | 568.47 |
Market risk premium | 4.60% |
Cost of Equity | 15.44% |
Cost of Debt | 13.93% |
WACC | 12.81% |