As of 2024-12-04, the Intrinsic Value of Sinclair Broadcast Group Inc (SBGI) is
390.56 USD. This SBGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.32 USD, the upside of Sinclair Broadcast Group Inc is
2,031.90%.
The range of the Intrinsic Value is 235.57 - 966.26 USD
390.56 USD
Intrinsic Value
SBGI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
235.57 - 966.26 |
390.56 |
2031.9% |
| DCF (Growth 10y) |
289.49 - 1,204.32 |
482.86 |
2535.7% |
| DCF (EBITDA 5y) |
230.14 - 397.25 |
306.28 |
1571.9% |
| DCF (EBITDA 10y) |
303.16 - 600.84 |
420.77 |
2196.8% |
| Fair Value |
-22.34 - -22.34 |
-22.34 |
-221.95% |
| P/E |
152.96 - 235.38 |
209.34 |
1042.7% |
| EV/EBITDA |
42.60 - 395.31 |
204.80 |
1017.9% |
| EPV |
190.62 - 665.13 |
427.88 |
2235.6% |
| DDM - Stable |
5.51 - 16.21 |
10.86 |
-40.7% |
| DDM - Multi |
160.95 - 362.31 |
221.80 |
1110.7% |
SBGI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,215.72 |
| Beta |
-0.07 |
| Outstanding shares (mil) |
66.36 |
| Enterprise Value (mil) |
1,215.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
14.95% |
| Cost of Debt |
11.46% |
| WACC |
9.69% |