The Discounted Cash Flow (DCF) valuation of iHeartMedia Inc (IHRT) is (66.05) USD. With the latest stock price at 2.29 USD, the upside of iHeartMedia Inc based on DCF is -2984.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 21.8% | 13.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (366.62) - (51.61) | (66.05) |
| Upside | -16109.4% - -2353.5% | -2984.5% |