The Discounted Cash Flow (DCF) valuation of Endeavor Group Holdings Inc (EDR) is 5.44 USD. With the latest stock price at 29.25 USD, the upside of Endeavor Group Holdings Inc based on DCF is -81.4%.
Based on the latest price of 29.25 USD and our DCF valuation, Endeavor Group Holdings Inc (EDR) is a sell. selling EDR stocks now will result in a potential gain of 81.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 10.0% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.36 - 18.46 | 5.44 |
| Upside | -95.4% - -36.9% | -81.4% |