As of 2024-12-11, the Intrinsic Value of Hemisphere Media Group Inc (HMTV) is
1.93 USD. This HMTV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.15 USD, the upside of Hemisphere Media Group Inc is
-73.00%.
The range of the Intrinsic Value is (1.73) - 131.22 USD
HMTV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.73) - 131.22 |
1.93 |
-73.0% |
| DCF (Growth 10y) |
0.00 - 199.60 |
5.50 |
-23.1% |
| DCF (EBITDA 5y) |
(1.95) - 2.59 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.55) - 7.21 |
2.37 |
-66.8% |
| Fair Value |
-20.44 - -20.44 |
-20.44 |
-385.84% |
| P/E |
(5.13) - 3.29 |
(1.29) |
-118.1% |
| EV/EBITDA |
(2.21) - 3.11 |
0.62 |
-91.3% |
| EPV |
5.17 - 21.05 |
13.11 |
83.4% |
| DDM - Stable |
(14.32) - (80.12) |
(47.22) |
-760.4% |
| DDM - Multi |
13.17 - 57.50 |
21.46 |
200.1% |
HMTV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
289.92 |
| Beta |
0.94 |
| Outstanding shares (mil) |
40.55 |
| Enterprise Value (mil) |
509.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.20% |
| Cost of Debt |
14.61% |
| WACC |
8.28% |