OUT
OUTFRONT Media Inc
Price:  
12.43 
USD
Volume:  
5,358,694.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

OUT Intrinsic Value

26.50 %
Upside

As of 2024-02-22, the Intrinsic Value of OUTFRONT Media Inc (OUT) is 15.72 USD. This OUT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.43 USD, the upside of OUTFRONT Media Inc is 26.50%.

The range of the Intrinsic Value is 6.09 - 42.39 USD

12.43 USD
Stock Price
15.72 USD
Intrinsic Value
Intrinsic Value Details

OUT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.09 - 42.39 15.72 26.5%
DCF (Growth 10y) 8.79 - 45.55 18.65 50.1%
DCF (EBITDA 5y) 18.40 - 29.35 22.35 79.8%
DCF (EBITDA 10y) 18.48 - 34.45 24.61 98.0%
Fair Value -65.37 - -65.37 -65.37 -625.94%
P/E (42.41) - 17.24 (20.30) -263.4%
EV/EBITDA 10.79 - 16.88 13.05 5.0%
EPV (1.87) - 5.88 2.00 -83.9%
DDM - Stable (16.64) - (36.95) (26.79) -315.6%
DDM - Multi 8.10 - 14.04 10.28 -17.3%

OUT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,051.57
Beta 2.53
Outstanding shares (mil) 165.05
Enterprise Value (mil) 4,787.17
Market risk premium 4.60%
Cost of Equity 11.69%
Cost of Debt 7.57%
WACC 9.21%