NYT
New York Times Co
Price:  
43.32 
USD
Volume:  
1,048,945.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NYT Intrinsic Value

21.60 %
Upside

As of 2024-02-22, the Intrinsic Value of New York Times Co (NYT) is 52.67 USD. This NYT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.32 USD, the upside of New York Times Co is 21.60%.

The range of the Intrinsic Value is 34.92 - 117.84 USD

43.32 USD
Stock Price
52.67 USD
Intrinsic Value
Intrinsic Value Details

NYT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.92 - 117.84 52.67 21.6%
DCF (Growth 10y) 41.73 - 131.92 61.14 41.1%
DCF (EBITDA 5y) 21.66 - 24.62 22.69 -47.6%
DCF (EBITDA 10y) 28.28 - 33.15 30.20 -30.3%
Fair Value 32.79 - 32.79 32.79 -24.32%
P/E 12.78 - 19.62 14.48 -66.6%
EV/EBITDA 17.46 - 29.73 22.36 -48.4%
EPV 23.16 - 29.75 26.45 -38.9%
DDM - Stable 11.09 - 42.07 26.58 -38.6%
DDM - Multi 17.90 - 52.02 26.54 -38.7%

NYT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,122.24
Beta 1.01
Outstanding shares (mil) 164.41
Enterprise Value (mil) 6,886.68
Market risk premium 4.60%
Cost of Equity 8.54%
Cost of Debt 4.91%
WACC 6.17%