CNK
Cinemark Holdings Inc
Price:  
19.75 
USD
Volume:  
4,013,704.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Cinemark Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Cinemark Holdings Inc (CNK) is 18.73 USD. This Cinemark valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.75 USD, the upside of Cinemark Holdings Inc is %.

The range of the Intrinsic Value is 10.86 - 34.47 USD

19.75 USD
Stock Price
18.73 USD
Intrinsic Value
Intrinsic Value Details

Cinemark Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.86 - 34.47 18.73 -5.1%
DCF (Growth 10y) 15.89 - 44.28 25.39 28.5%
DCF (EBITDA 5y) 16.25 - 23.81 20.41 3.4%
DCF (EBITDA 10y) 19.80 - 33.23 26.33 33.3%
Fair Value 8.83 - 8.83 8.83 -55.29%
P/E 19.46 - 29.46 21.86 10.7%
EV/EBITDA 17.23 - 33.79 21.06 6.6%
EPV 40.57 - 77.55 59.06 199.0%
DDM - Stable 8.79 - 23.08 15.93 -19.3%
DDM - Multi 8.18 - 18.70 11.60 -41.3%

Cinemark Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,416.41
Beta 0.14
Outstanding shares (mil) 122.35
Enterprise Value (mil) 4,138.41
Market risk premium 4.60%
Cost of Equity 10.98%
Cost of Debt 6.72%
WACC 8.32%