As of 2024-12-11, the Intrinsic Value of Radius Global Infrastructure Inc (RADI) is
0.08 USD. This RADI valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 15.00 USD, the upside of Radius Global Infrastructure Inc is
-99.40%.
The range of the Intrinsic Value is (5.31) - 3.85 USD
RADI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(271.77) - (99.55) |
(140.01) |
-1033.4% |
| DCF (Growth 10y) |
(89.50) - (217.44) |
(119.67) |
-897.8% |
| DCF (EBITDA 5y) |
(5.31) - 3.85 |
0.08 |
-99.4% |
| DCF (EBITDA 10y) |
(11.40) - 0.49 |
(1,234.50) |
-123450.0% |
| Fair Value |
-5.33 - -5.33 |
-5.33 |
-135.52% |
| P/E |
(19.57) - (21.04) |
(17.16) |
-214.4% |
| EV/EBITDA |
(12.69) - 3.00 |
(5.14) |
-134.2% |
| EPV |
(44.44) - (48.06) |
(46.25) |
-408.4% |
| DDM - Stable |
(18.85) - (235.32) |
(127.09) |
-947.2% |
| DDM - Multi |
(24.90) - (240.49) |
(45.04) |
-400.3% |
RADI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,495.80 |
| Beta |
1.90 |
| Outstanding shares (mil) |
99.72 |
| Enterprise Value (mil) |
2,864.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.18% |
| Cost of Debt |
7.00% |
| WACC |
6.57% |