LUMN
Lumen Technologies Inc
Price:  
4.92 
USD
Volume:  
5,362,932.00
United States | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Lumen Intrinsic Value

-90.50 %
Upside

Is Lumen undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of Lumen Technologies Inc (LUMN) is 0.47 USD. This Lumen valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 4.92 USD, the upside of Lumen Technologies Inc is -90.50%. This means that Lumen is overvalued by 90.50%.

The range of the Intrinsic Value is (6.13) - 64.53 USD

4.92 USD
Stock Price
0.47 USD
Intrinsic Value
Intrinsic Value Details

Lumen Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (6.82) - 61.94 (0.54) -110.9%
DCF (Growth 10y) (6.13) - 64.53 0.47 -90.5%
DCF (EBITDA 5y) 5.05 - 34.27 12.16 147.3%
DCF (EBITDA 10y) 0.50 - 38.59 9.80 99.3%
Fair Value -0.27 - -0.27 -0.27 -105.51%
P/E (1.16) - (0.65) (0.85) -117.3%
EV/EBITDA 9.95 - 42.51 22.70 361.3%
EPV 6.44 - 65.88 36.16 634.9%
DDM - Stable (0.27) - (1.19) (0.73) -114.9%
DDM - Multi 1.06 - 4.17 1.76 -64.3%

Lumen Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,987.90
Beta -0.28
Outstanding shares (mil) 1,013.80
Enterprise Value (mil) 21,004.90
Market risk premium 4.60%
Cost of Equity 10.99%
Cost of Debt 14.58%
WACC 10.73%