MDP
Meredith Corp
Price:  
59.07 
USD
Volume:  
2,457,996.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MDP Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Meredith Corp (MDP) is 106.19 USD. This MDP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.07 USD, the upside of Meredith Corp is %.

The range of the Intrinsic Value is 86.25 - 133.76 USD

59.07 USD
Stock Price
106.19 USD
Intrinsic Value
Intrinsic Value Details

MDP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 86.25 - 133.76 106.19 79.8%
DCF (Growth 10y) 104.68 - 153.07 125.07 111.7%
DCF (EBITDA 5y) 52.45 - 64.46 56.50 -4.4%
DCF (EBITDA 10y) 76.34 - 92.38 82.55 39.8%
Fair Value 27.84 - 27.84 27.84 -52.86%
P/E 55.80 - 109.19 85.13 44.1%
EV/EBITDA 52.83 - 97.57 63.35 7.2%
EPV 123.46 - 153.87 138.66 134.7%
DDM - Stable 41.19 - 79.83 60.51 2.4%
DDM - Multi 44.77 - 70.12 54.85 -7.1%

MDP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,699.50
Beta 2.06
Outstanding shares (mil) 45.70
Enterprise Value (mil) 5,178.10
Market risk premium 4.24%
Cost of Equity 9.44%
Cost of Debt 6.03%
WACC 7.02%