As of 2024-12-12, the Intrinsic Value of Gannett Co Inc (GCI) is
15.34 USD. This GCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.46 USD, the upside of Gannett Co Inc is
180.90%.
The range of the Intrinsic Value is 9.48 - 29.63 USD
15.34 USD
Intrinsic Value
GCI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.48 - 29.63 |
15.34 |
180.9% |
| DCF (Growth 10y) |
12.03 - 33.06 |
18.20 |
233.3% |
| DCF (EBITDA 5y) |
6.39 - 8.38 |
7.14 |
30.7% |
| DCF (EBITDA 10y) |
9.44 - 12.88 |
10.86 |
98.9% |
| Fair Value |
-3.85 - -3.85 |
-3.85 |
-170.55% |
| P/E |
(6.18) - 3.06 |
(3.00) |
-154.9% |
| EV/EBITDA |
3.70 - 6.51 |
4.84 |
-11.4% |
| EPV |
19.53 - 29.65 |
24.59 |
350.3% |
| DDM - Stable |
(7.09) - (25.75) |
(16.42) |
-400.8% |
| DDM - Multi |
4.73 - 13.57 |
7.04 |
28.9% |
GCI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
804.86 |
| Beta |
2.27 |
| Outstanding shares (mil) |
147.41 |
| Enterprise Value (mil) |
1,695.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.15% |
| Cost of Debt |
12.13% |
| WACC |
7.24% |