Discovery Intrinsic
Value
As of 2024-12-11, the Intrinsic Value of Discovery Inc (DISCA) is
40.85 USD. This Discovery valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.43 USD, the upside of Discovery Inc is
67.20%.
The range of the Intrinsic Value is 27.77 - 64.36 USD
40.85 USD
Intrinsic Value
Discovery Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.77 - 64.36 |
40.85 |
67.2% |
| DCF (Growth 10y) |
34.88 - 74.83 |
49.23 |
101.5% |
| DCF (EBITDA 5y) |
4.54 - 15.54 |
10.17 |
-58.4% |
| DCF (EBITDA 10y) |
15.30 - 29.04 |
21.97 |
-10.1% |
| Fair Value |
11.54 - 11.54 |
11.54 |
-52.76% |
| P/E |
12.95 - 17.89 |
14.50 |
-40.7% |
| EV/EBITDA |
9.74 - 90.04 |
40.76 |
66.8% |
| EPV |
167.90 - 252.06 |
209.98 |
759.5% |
| DDM - Stable |
16.94 - 36.06 |
26.50 |
8.5% |
| DDM - Multi |
18.21 - 31.75 |
23.29 |
-4.7% |
Discovery Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,415.57 |
| Beta |
1.13 |
| Outstanding shares (mil) |
508.21 |
| Enterprise Value (mil) |
23,524.57 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.31% |
| Cost of Debt |
5.83% |
| WACC |
6.19% |