SBGI
Sinclair Broadcast Group Inc
Price:  
13.76 
USD
Volume:  
511,492.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SBGI Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Sinclair Broadcast Group Inc (SBGI) is 408.08 USD. This SBGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.76 USD, the upside of Sinclair Broadcast Group Inc is %.

The range of the Intrinsic Value is 246.14 - 1,009.63 USD

13.76 USD
Stock Price
408.08 USD
Intrinsic Value
Intrinsic Value Details

SBGI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 246.14 - 1,009.63 408.08 2865.7%
DCF (Growth 10y) 302.48 - 1,258.36 504.53 3566.7%
DCF (EBITDA 5y) 231.93 - 443.62 329.87 2297.3%
DCF (EBITDA 10y) 310.87 - 658.29 448.06 3156.3%
Fair Value -22.34 - -22.34 -22.34 -262.37%
P/E 106.09 - 241.12 137.78 901.3%
EV/EBITDA 40.92 - 328.40 177.47 1189.8%
EPV 199.17 - 694.98 447.08 3149.1%
DDM - Stable 5.75 - 16.94 11.35 -17.5%
DDM - Multi 168.17 - 378.57 231.75 1584.2%

SBGI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 873.90
Beta 2.12
Outstanding shares (mil) 63.51
Enterprise Value (mil) 873.90
Market risk premium 4.60%
Cost of Equity 14.95%
Cost of Debt 11.46%
WACC 9.69%