As of 2024-12-12, the Intrinsic Value of Iridium Communications Inc (IRDM) is
25.79 USD. This IRDM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.29 USD, the upside of Iridium Communications Inc is
-14.80%.
The range of the Intrinsic Value is 7.68 - 332.18 USD
25.79 USD
Intrinsic Value
IRDM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.68 - 332.18 |
25.79 |
-14.8% |
| DCF (Growth 10y) |
10.87 - 359.08 |
30.40 |
0.4% |
| DCF (EBITDA 5y) |
17.22 - 47.19 |
34.11 |
12.6% |
| DCF (EBITDA 10y) |
19.21 - 53.81 |
37.48 |
23.8% |
| Fair Value |
3.88 - 3.88 |
3.88 |
-87.18% |
| P/E |
0.79 - 38.98 |
15.62 |
-48.4% |
| EV/EBITDA |
17.46 - 108.71 |
58.41 |
92.8% |
| EPV |
43.90 - 71.25 |
57.58 |
90.1% |
| DDM - Stable |
10.20 - 79.51 |
44.85 |
48.1% |
| DDM - Multi |
3.28 - 19.29 |
5.55 |
-81.7% |
IRDM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,448.52 |
| Beta |
0.01 |
| Outstanding shares (mil) |
113.85 |
| Enterprise Value (mil) |
5,035.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.93% |
| Cost of Debt |
7.08% |
| WACC |
6.07% |