The Discounted Cash Flow (DCF) valuation of Endeavor Group Holdings Inc (EDR) is 5.39 USD. With the latest stock price at 29.25 USD, the upside of Endeavor Group Holdings Inc based on DCF is -81.6%.

Is EDR a buy or a sell?

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 81.6%.

	Range	Selected
WACC / Discount Rate	7.3% - 10.0%	8.6%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	1.39 - 17.73	5.39
Upside	-95.3% - -39.4%	-81.6%

29.25 USD

Stock Price

5.39 USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

EDR DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	7,111	7,486	7,987	8,775	9,590	9,958
% Growth	19%	5%	7%	10%	9%	4%

Cost of goods sold	(3,298)	(3,298)	(3,343)	(3,489)	(3,622)	(3,573)
% of Revenue	46%	44%	42%	40%	38%	36%

Selling, G&A expenses	(3,351)	(3,528)	(3,764)	(4,136)	(4,520)	(4,693)
% of Revenue	47%	47%	47%	47%	47%	47%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(1,032)	(1,087)	(1,159)	(1,274)	(1,392)	(1,445)
% of Revenue	15%	15%	15%	15%	15%	15%

Tax expense	52	39	26	11	(5)	(22)
Tax rate	-9%	9%	9%	9%	9%	9%

Net profit	(518)	(388)	(254)	(112)	51	224
% Margin	-7%	-5%	-3%	-1%	1%	2%