As of 2024-12-12, the Intrinsic Value of CommScope Holding Company Inc (COMM) is
7.96 USD. This COMM valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 5.79 USD, the upside of CommScope Holding Company Inc is
37.40%.
The range of the Intrinsic Value is (13.90) - 280.81 USD
COMM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(19.62) - 218.78 |
(2.15) |
-137.2% |
| DCF (Growth 10y) |
(13.90) - 280.81 |
7.96 |
37.4% |
| DCF (EBITDA 5y) |
(13.08) - 24.12 |
1.65 |
-71.5% |
| DCF (EBITDA 10y) |
(8.57) - 48.50 |
11.62 |
100.7% |
| Fair Value |
-20.22 - -20.22 |
-20.22 |
-449.22% |
| P/E |
(130.21) - (150.68) |
(157.51) |
-2820.4% |
| EV/EBITDA |
(20.55) - 61.32 |
7.75 |
33.8% |
| EPV |
6.68 - 73.68 |
40.18 |
594.0% |
| DDM - Stable |
(17.86) - (52.90) |
(35.38) |
-711.1% |
| DDM - Multi |
(0.75) - (1.65) |
(1.01) |
-117.5% |
COMM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,249.95 |
| Beta |
0.65 |
| Outstanding shares (mil) |
215.88 |
| Enterprise Value (mil) |
10,130.84 |
| Market risk premium |
4.60% |
| Cost of Equity |
15.36% |
| Cost of Debt |
10.78% |
| WACC |
10.00% |