As of 2025-05-13, the Intrinsic Value of Frontier Communications Parent Inc (FYBR) is 12.08 USD. This FYBR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.55 USD, the upside of Frontier Communications Parent Inc is -67.00%.
The range of the Intrinsic Value is (13.18) - 525.68 USD
Based on its market price of 36.55 USD and our intrinsic valuation, Frontier Communications Parent Inc (FYBR) is overvalued by 67.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (13.18) - 525.68 | 12.08 | -67.0% |
| DCF (Growth 10y) | (11.68) - 498.25 | 12.71 | -65.2% |
| DCF (EBITDA 5y) | 18.49 - 45.38 | 28.07 | -23.2% |
| DCF (EBITDA 10y) | 7.70 - 49.13 | 22.86 | -37.5% |
| Fair Value | -9.56 - -9.56 | -9.56 | -126.16% |
| P/E | (17.57) - (20.97) | (18.48) | -150.6% |
| EV/EBITDA | 12.24 - 54.09 | 28.30 | -22.6% |
| EPV | (21.49) - 8.77 | (6.36) | -117.4% |
| DDM - Stable | (22.96) - (142.20) | (82.58) | -325.9% |
| DDM - Multi | 2.46 - 11.96 | 4.09 | -88.8% |
| Market Cap (mil) | 9,146.64 |
| Beta | -0.31 |
| Outstanding shares (mil) | 250.25 |
| Enterprise Value (mil) | 20,283.64 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.85% |
| Cost of Debt | 13.36% |
| WACC | 9.07% |