As of 2024-07-27, the Intrinsic Value of New York Times Co (NYT) is
48.93 USD. This NYT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 53.87 USD, the upside of New York Times Co is
%.
The range of the Intrinsic Value is 34.23 - 91.55 USD
48.93 USD
Intrinsic Value
NYT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.23 - 91.55 |
48.93 |
-9.2% |
| DCF (Growth 10y) |
40.42 - 102.04 |
56.33 |
4.6% |
| DCF (EBITDA 5y) |
24.32 - 26.86 |
25.55 |
-52.6% |
| DCF (EBITDA 10y) |
30.85 - 35.92 |
33.26 |
-38.3% |
| Fair Value |
38.29 - 38.29 |
38.29 |
-28.92% |
| P/E |
14.98 - 29.68 |
17.44 |
-67.6% |
| EV/EBITDA |
19.06 - 28.66 |
23.19 |
-56.9% |
| EPV |
27.65 - 38.04 |
32.85 |
-39.0% |
| DDM - Stable |
11.99 - 42.72 |
27.36 |
-49.2% |
| DDM - Multi |
18.27 - 51.19 |
26.99 |
-49.9% |
NYT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,851.38 |
| Beta |
0.65 |
| Outstanding shares (mil) |
164.31 |
| Enterprise Value (mil) |
8,644.56 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.59% |
| Cost of Debt |
4.62% |
| WACC |
6.11% |