As of 2024-12-14, the Intrinsic Value of Entravision Communications Corp (EVC) is
8.84 USD. This EVC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2.48 USD, the upside of Entravision Communications Corp is
256.50%.
The range of the Intrinsic Value is 5.85 - 17.77 USD
EVC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.85 - 17.77 |
8.84 |
256.5% |
| DCF (Growth 10y) |
7.50 - 20.91 |
10.88 |
338.8% |
| DCF (EBITDA 5y) |
3.32 - 5.19 |
4.45 |
79.4% |
| DCF (EBITDA 10y) |
4.67 - 6.82 |
5.92 |
138.6% |
| Fair Value |
-30.77 - -30.77 |
-30.77 |
-1,340.71% |
| P/E |
(7.68) - 0.01 |
(4.15) |
-267.3% |
| EV/EBITDA |
1.59 - 20.59 |
9.92 |
299.8% |
| EPV |
11.29 - 13.76 |
12.52 |
405.0% |
| DDM - Stable |
(13.94) - (44.01) |
(28.97) |
-1268.2% |
| DDM - Multi |
3.06 - 7.45 |
4.33 |
74.5% |
EVC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
223.18 |
| Beta |
0.82 |
| Outstanding shares (mil) |
89.99 |
| Enterprise Value (mil) |
319.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.35% |
| Cost of Debt |
4.66% |
| WACC |
4.90% |