NCMI
National Cinemedia Inc
Price:  
4.25 
USD
Volume:  
932,139.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NCMI Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of National Cinemedia Inc (NCMI) is 105.64 USD. This NCMI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.25 USD, the upside of National Cinemedia Inc is %.

The range of the Intrinsic Value is 86.00 - 138.42 USD

4.25 USD
Stock Price
105.64 USD
Intrinsic Value
Intrinsic Value Details

NCMI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 86.00 - 138.42 105.64 2385.7%
DCF (Growth 10y) 95.03 - 150.12 115.79 2624.5%
DCF (EBITDA 5y) 61.98 - 90.88 73.02 1618.1%
DCF (EBITDA 10y) 78.08 - 111.20 91.01 2041.5%
Fair Value 185.38 - 185.38 185.38 4,261.97%
P/E 42.71 - 75.09 60.90 1332.9%
EV/EBITDA 1.87 - 55.39 21.29 401.0%
EPV 3.10 - 4.26 3.68 -13.5%
DDM - Stable 48.60 - 104.16 76.38 1697.2%
DDM - Multi 60.05 - 105.57 77.05 1712.9%

NCMI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 410.42
Beta 2.00
Outstanding shares (mil) 96.57
Enterprise Value (mil) 363.32
Market risk premium 4.60%
Cost of Equity 9.04%
Cost of Debt 5.83%
WACC 8.93%