As of 2025-05-12, the Intrinsic Value of Quad/Graphics Inc (QUAD) is 73.32 USD. This QUAD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.82 USD, the upside of Quad/Graphics Inc is 1,159.70%.
The range of the Intrinsic Value is 46.50 - 158.22 USD
Based on its market price of 5.82 USD and our intrinsic valuation, Quad/Graphics Inc (QUAD) is undervalued by 1,159.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.50 - 158.22 | 73.32 | 1159.7% |
| DCF (Growth 10y) | 55.30 - 169.92 | 82.94 | 1325.2% |
| DCF (EBITDA 5y) | 17.68 - 21.92 | 19.49 | 234.9% |
| DCF (EBITDA 10y) | 27.46 - 33.33 | 30.04 | 416.1% |
| Fair Value | -1.69 - -1.69 | -1.69 | -129.00% |
| P/E | (3.96) - (4.19) | (4.18) | -171.8% |
| EV/EBITDA | 6.16 - 18.54 | 11.29 | 94.0% |
| EPV | 66.19 - 80.73 | 73.46 | 1162.2% |
| DDM - Stable | (3.66) - (25.14) | (14.40) | -347.5% |
| DDM - Multi | 18.65 - 103.07 | 31.97 | 449.3% |
| Market Cap (mil) | 293.10 |
| Beta | 1.36 |
| Outstanding shares (mil) | 50.36 |
| Enterprise Value (mil) | 756.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.33% |
| Cost of Debt | 7.48% |
| WACC | 6.53% |