As of 2024-12-11, the Intrinsic Value of Qurate Retail Inc (QRTEA) is
2.61 USD. This QRTEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.37 USD, the upside of Qurate Retail Inc is
606.10%.
The range of the Intrinsic Value is (1.69) - 12.40 USD
QRTEA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1.69) - 12.40 |
2.61 |
606.1% |
| DCF (Growth 10y) |
(1.23) - 12.48 |
2.99 |
708.6% |
| DCF (EBITDA 5y) |
1.66 - 5.68 |
3.86 |
943.5% |
| DCF (EBITDA 10y) |
1.33 - 7.66 |
4.38 |
1084.2% |
| Fair Value |
-3.49 - -3.49 |
-3.49 |
-1,044.02% |
| P/E |
(13.45) - 2.53 |
(7.79) |
-2206.5% |
| EV/EBITDA |
0.31 - 14.06 |
7.85 |
2023.9% |
| EPV |
29.01 - 65.39 |
47.20 |
12670.6% |
| DDM - Stable |
(0.54) - (0.95) |
(0.74) |
-301.5% |
| DDM - Multi |
0.05 - 0.07 |
0.06 |
-85.0% |
QRTEA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
146.71 |
| Beta |
0.53 |
| Outstanding shares (mil) |
396.95 |
| Enterprise Value (mil) |
5,604.71 |
| Market risk premium |
4.60% |
| Cost of Equity |
78.83% |
| Cost of Debt |
8.97% |
| WACC |
7.66% |