The Discounted Cash Flow (DCF) valuation of Hemisphere Media Group Inc (HMTV) is 3.13 USD. With the latest stock price at 7.15 USD, the upside of Hemisphere Media Group Inc based on DCF is -56.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 10.6% | 7.7% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | (1.07) - 130.60 | 3.13 |
| Upside | -115.0% - 1726.5% | -56.2% |