The Discounted Cash Flow (DCF) valuation of iHeartMedia Inc (IHRT) is (13.24) USD. With the latest stock price at 2.84 USD, the upside of iHeartMedia Inc based on DCF is -566.1%.
Based on the latest price of 2.84 USD and our DCF valuation, iHeartMedia Inc (IHRT) is a sell. selling IHRT stocks now will result in a potential gain of 566.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 18.9% | 12.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (19.45) - 41.74 | (13.24) |
| Upside | -784.8% - 1369.9% | -566.1% |