As of 2024-12-14, the Intrinsic Value of Maxar Technologies Inc (MAXR) is
2.31 USD. This Maxar valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 52.99 USD, the upside of Maxar Technologies Inc is
-95.60%.
The range of the Intrinsic Value is (10.95) - 74.11 USD
Maxar Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(16.82) - 40.23 |
(7.97) |
-115.0% |
| DCF (Growth 10y) |
(10.95) - 74.11 |
2.31 |
-95.6% |
| DCF (EBITDA 5y) |
30.31 - 59.91 |
41.66 |
-21.4% |
| DCF (EBITDA 10y) |
23.59 - 72.75 |
42.08 |
-20.6% |
| Fair Value |
-10.32 - -10.32 |
-10.32 |
-119.48% |
| P/E |
(65.36) - (64.04) |
(65.18) |
-223.0% |
| EV/EBITDA |
29.08 - 46.58 |
37.54 |
-29.2% |
| EPV |
12.35 - 51.85 |
32.10 |
-39.4% |
| DDM - Stable |
(21.31) - (75.71) |
(48.51) |
-191.6% |
| DDM - Multi |
3.45 - 9.83 |
5.15 |
-90.3% |
Maxar Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,850.38 |
| Beta |
0.87 |
| Outstanding shares (mil) |
72.66 |
| Enterprise Value (mil) |
5,992.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.62% |
| Cost of Debt |
15.12% |
| WACC |
10.19% |