As of 2024-12-12, the Intrinsic Value of Globalstar Inc (GSAT) is
0.46 USD. This GSAT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 2.22 USD, the upside of Globalstar Inc is
-79.20%.
The range of the Intrinsic Value is 0.21 - 0.85 USD
GSAT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.11) - 0.61 |
(0.05) |
-102.5% |
| DCF (Growth 10y) |
(0.16) - (0.12) |
(0.16) |
-107.2% |
| DCF (EBITDA 5y) |
0.21 - 0.85 |
0.46 |
-79.2% |
| DCF (EBITDA 10y) |
0.13 - 0.70 |
0.35 |
-84.3% |
| Fair Value |
-0.12 - -0.12 |
-0.12 |
-105.25% |
| P/E |
(0.52) - (0.20) |
(0.37) |
-116.8% |
| EV/EBITDA |
0.10 - 0.91 |
0.49 |
-77.7% |
| EPV |
0.48 - 0.71 |
0.60 |
-73.2% |
| DDM - Stable |
(0.38) - (4.43) |
(2.40) |
-208.3% |
| DDM - Multi |
(0.11) - (0.98) |
(0.19) |
-108.7% |
GSAT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,201.06 |
| Beta |
1.81 |
| Outstanding shares (mil) |
1,892.37 |
| Enterprise Value (mil) |
4,529.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.40% |
| Cost of Debt |
5.50% |
| WACC |
6.32% |