As of 2024-12-11, the Intrinsic Value of OUTFRONT Media Inc (OUT) is
7.34 USD. This OUT valuation is based on the model Peter Lynch Fair Value.
With the current market price of 18.82 USD, the upside of OUTFRONT Media Inc is
-61.01%.
OUT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(379.56) - (37.11) |
(55.35) |
-394.1% |
| DCF (Growth 10y) |
(36.64) - (334.55) |
(52.65) |
-379.8% |
| DCF (EBITDA 5y) |
(18.01) - (17.90) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(20.91) - (20.84) |
(1,234.50) |
-123450.0% |
| Fair Value |
7.34 - 7.34 |
7.34 |
-61.01% |
| P/E |
33.17 - 43.32 |
40.47 |
115.0% |
| EV/EBITDA |
17.12 - 20.74 |
19.26 |
2.3% |
| EPV |
8.13 - 21.91 |
15.02 |
-20.2% |
| DDM - Stable |
18.91 - 179.09 |
99.00 |
426.0% |
| DDM - Multi |
(32.63) - (217.94) |
(54.83) |
-391.3% |
OUT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,123.93 |
| Beta |
1.20 |
| Outstanding shares (mil) |
165.99 |
| Enterprise Value (mil) |
5,617.33 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.09% |
| Cost of Debt |
7.07% |
| WACC |
6.89% |