As of 2024-12-14, the Intrinsic Value of SBA Communications Corp (SBAC) is
371.15 USD. This SBAC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 214.28 USD, the upside of SBA Communications Corp is
73.20%.
The range of the Intrinsic Value is 153.56 - 3,459.39 USD
371.15 USD
Intrinsic Value
SBAC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
153.56 - 3,459.39 |
371.15 |
73.2% |
| DCF (Growth 10y) |
201.69 - 3,842.21 |
442.14 |
106.3% |
| DCF (EBITDA 5y) |
88.84 - 139.13 |
114.55 |
-46.5% |
| DCF (EBITDA 10y) |
135.71 - 208.08 |
171.30 |
-20.1% |
| Fair Value |
159.37 - 159.37 |
159.37 |
-25.62% |
| P/E |
123.15 - 187.81 |
157.81 |
-26.4% |
| EV/EBITDA |
55.60 - 204.20 |
122.72 |
-42.7% |
| EPV |
173.26 - 262.91 |
218.09 |
1.8% |
| DDM - Stable |
98.37 - 562.82 |
330.60 |
54.3% |
| DDM - Multi |
103.16 - 435.66 |
164.23 |
-23.4% |
SBAC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23,039.38 |
| Beta |
0.18 |
| Outstanding shares (mil) |
107.52 |
| Enterprise Value (mil) |
35,172.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.65% |
| Cost of Debt |
4.80% |
| WACC |
5.77% |