The Discounted Cash Flow (DCF) valuation of Paramount Global (PARA) is (117.35) USD. With the latest stock price at 11.89 USD, the upside of Paramount Global based on DCF is -1087%.

Is PARA a buy or a sell?

Based on the latest price of 11.89 USD and our DCF valuation, Paramount Global (PARA) is a sell. Selling PARA stocks now will result in a potential gain of 1087%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	5.3% - 7.1%	6.2%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(759.26) - (74.44)	(117.35)
Upside	-6485.7% - -726.0%	-1087.0%

11.89 USD

Stock Price

(117.35) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

PARA DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	29,213	27,339	27,886	29,004	29,584	30,176
% Growth	1%	-6%	2%	4%	2%	2%

Cost of goods sold	(19,226)	(17,093)	(16,563)	(16,366)	(15,859)	(15,367)
% of Revenue	66%	63%	59%	56%	54%	51%

Selling, G&A expenses	(6,658)	(6,231)	(6,356)	(6,610)	(6,743)	(6,878)
% of Revenue	23%	23%	23%	23%	23%	23%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(9,506)	(8,896)	(9,074)	(9,438)	(9,627)	(9,819)
% of Revenue	33%	33%	33%	33%	33%	33%

Tax expense	305	830	698	580	449	321
Tax rate	-5%	17%	17%	17%	17%	17%

Net profit	(5,872)	(4,051)	(3,409)	(2,831)	(2,194)	(1,567)
% Margin	-20%	-15%	-12%	-10%	-7%	-5%