NYT
New York Times Co
Price:  
49.19 
USD
Volume:  
1,489,781.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NYT Intrinsic Value

9.60 %
Upside

As of 2025-02-19, the Intrinsic Value of New York Times Co (NYT) is 53.92 USD. This NYT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.19 USD, the upside of New York Times Co is 9.60%.

The range of the Intrinsic Value is 35.28 - 127.81 USD

49.19 USD
Stock Price
53.92 USD
Intrinsic Value
Intrinsic Value Details

NYT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.28 - 127.81 53.92 9.6%
DCF (Growth 10y) 42.48 - 146.83 63.68 29.5%
DCF (EBITDA 5y) 25.86 - 30.95 28.02 -43.0%
DCF (EBITDA 10y) 33.34 - 42.72 37.40 -24.0%
Fair Value 44.80 - 44.80 44.80 -8.92%
P/E 12.62 - 27.96 17.18 -65.1%
EV/EBITDA 18.84 - 30.78 23.40 -52.4%
EPV 25.09 - 37.35 31.22 -36.5%
DDM - Stable 10.74 - 41.55 26.14 -46.8%
DDM - Multi 16.36 - 50.88 24.94 -49.3%

NYT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,064.70
Beta 0.61
Outstanding shares (mil) 163.95
Enterprise Value (mil) 7,860.08
Market risk premium 4.60%
Cost of Equity 10.78%
Cost of Debt 4.48%
WACC 7.10%