As of 2024-12-12, the Intrinsic Value of Emerald Holding Inc (EEX) is
8.66 USD. This EEX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.74 USD, the upside of Emerald Holding Inc is
82.60%.
The range of the Intrinsic Value is 5.31 - 20.51 USD
EEX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.31 - 20.51 |
8.66 |
82.6% |
| DCF (Growth 10y) |
10.50 - 37.41 |
16.46 |
247.2% |
| DCF (EBITDA 5y) |
2.56 - 6.36 |
4.36 |
-8.0% |
| DCF (EBITDA 10y) |
5.46 - 11.07 |
8.01 |
69.0% |
| Fair Value |
-0.51 - -0.51 |
-0.51 |
-110.81% |
| P/E |
(0.44) - 0.23 |
(0.21) |
-104.3% |
| EV/EBITDA |
0.87 - 4.32 |
1.87 |
-60.6% |
| EPV |
3.42 - 5.15 |
4.29 |
-9.6% |
| DDM - Stable |
(1.24) - (4.35) |
(2.80) |
-159.0% |
| DDM - Multi |
2.81 - 7.58 |
4.10 |
-13.6% |
EEX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
962.13 |
| Beta |
0.93 |
| Outstanding shares (mil) |
202.98 |
| Enterprise Value (mil) |
1,176.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.94% |
| Cost of Debt |
7.01% |
| WACC |
6.74% |