As of 2024-12-12, the Intrinsic Value of Newmark Group Inc (NMRK) is
6.60 USD. This NMRK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.08 USD, the upside of Newmark Group Inc is
-56.20%.
The range of the Intrinsic Value is (0.63) - 160.24 USD
NMRK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.63) - 160.24 |
6.60 |
-56.2% |
| DCF (Growth 10y) |
(0.89) - 138.08 |
5.41 |
-64.2% |
| DCF (EBITDA 5y) |
0.68 - 4.14 |
2.24 |
-85.2% |
| DCF (EBITDA 10y) |
0.28 - 4.72 |
2.22 |
-85.3% |
| Fair Value |
7.65 - 7.65 |
7.65 |
-49.25% |
| P/E |
8.52 - 17.33 |
12.88 |
-14.6% |
| EV/EBITDA |
7.22 - 16.93 |
11.96 |
-20.7% |
| EPV |
13.87 - 28.40 |
21.14 |
40.2% |
| DDM - Stable |
3.28 - 25.85 |
14.56 |
-3.4% |
| DDM - Multi |
6.08 - 36.21 |
10.31 |
-31.7% |
NMRK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,579.89 |
| Beta |
1.15 |
| Outstanding shares (mil) |
171.08 |
| Enterprise Value (mil) |
4,157.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.73% |
| Cost of Debt |
5.50% |
| WACC |
6.71% |