As of 2024-07-27, the Intrinsic Value of Party City Holdco Inc (PRTY) is
24.43 USD. This PRTY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.37 USD, the upside of Party City Holdco Inc is
%.
The range of the Intrinsic Value is 5.55 - 515.68 USD
24.43 USD
Intrinsic Value
PRTY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.55 - 515.68 |
24.43 |
6427.7% |
| DCF (Growth 10y) |
8.02 - 538.81 |
27.92 |
7360.6% |
| DCF (EBITDA 5y) |
3.43 - 13.50 |
9.20 |
2359.3% |
| DCF (EBITDA 10y) |
6.65 - 23.15 |
14.71 |
3830.1% |
| Fair Value |
-1.44 - -1.44 |
-1.44 |
-484.88% |
| P/E |
(0.42) - 2.01 |
0.61 |
62.2% |
| EV/EBITDA |
(7.16) - (1.22) |
(3.92) |
-1148.2% |
| EPV |
(12.32) - (6.98) |
(9.65) |
-2678.7% |
| DDM - Stable |
(0.07) - (0.43) |
(0.25) |
-166.6% |
| DDM - Multi |
0.53 - 4.72 |
1.16 |
210.3% |
PRTY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
42.40 |
| Beta |
2.65 |
| Outstanding shares (mil) |
113.32 |
| Enterprise Value (mil) |
1,797.02 |
| Market risk premium |
5.00% |
| Cost of Equity |
35.95% |
| Cost of Debt |
7.11% |
| WACC |
6.09% |