As of 2024-12-15, the Intrinsic Value of Cinemark Holdings Inc (CNK) is
38.41 USD. This Cinemark valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.16 USD, the upside of Cinemark Holdings Inc is
19.40%.
The range of the Intrinsic Value is 26.08 - 63.29 USD
38.41 USD
Intrinsic Value
Cinemark Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.08 - 63.29 |
38.41 |
19.4% |
| DCF (Growth 10y) |
34.48 - 78.31 |
49.05 |
52.5% |
| DCF (EBITDA 5y) |
39.05 - 49.94 |
45.02 |
40.0% |
| DCF (EBITDA 10y) |
44.97 - 62.57 |
53.82 |
67.3% |
| Fair Value |
9.82 - 9.82 |
9.82 |
-69.45% |
| P/E |
22.77 - 36.58 |
30.09 |
-6.4% |
| EV/EBITDA |
27.06 - 35.80 |
32.66 |
1.6% |
| EPV |
62.40 - 100.98 |
81.69 |
154.0% |
| DDM - Stable |
19.81 - 47.50 |
33.66 |
4.6% |
| DDM - Multi |
21.09 - 40.21 |
27.76 |
-13.7% |
Cinemark Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,935.10 |
| Beta |
-0.07 |
| Outstanding shares (mil) |
122.36 |
| Enterprise Value (mil) |
5,451.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.33% |
| Cost of Debt |
7.15% |
| WACC |
6.32% |