As of 2024-12-13, 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
79.80%.
The range of the Intrinsic Value is 86.25 - 133.76 USD
106.19 USD
Intrinsic Value
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) |
53.04 - 64.46 |
57.01 |
-3.5% |
| DCF (EBITDA 10y) |
76.83 - 92.38 |
82.98 |
40.5% |
| Fair Value |
27.84 - 27.84 |
27.84 |
-52.86% |
| P/E |
34.55 - 108.77 |
57.92 |
-1.9% |
| EV/EBITDA |
53.81 - 64.91 |
57.60 |
-2.5% |
| 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% |