As of 2025-05-14, the Intrinsic Value of Sinclair Broadcast Group Inc (SBGI) is 70.27 USD. This SBGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.94 USD, the upside of Sinclair Broadcast Group Inc is 340.90%.
The range of the Intrinsic Value is 41.58 - 128.53 USD
Based on its market price of 15.94 USD and our intrinsic valuation, Sinclair Broadcast Group Inc (SBGI) is undervalued by 340.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.58 - 128.53 | 70.27 | 340.9% |
| DCF (Growth 10y) | 54.44 - 150.86 | 86.40 | 442.0% |
| DCF (EBITDA 5y) | 9.58 - 22.30 | 15.75 | -1.2% |
| DCF (EBITDA 10y) | 28.28 - 50.29 | 38.47 | 141.3% |
| Fair Value | 20.64 - 20.64 | 20.64 | 29.46% |
| P/E | 12.13 - 25.04 | 18.08 | 13.4% |
| EV/EBITDA | 8.13 - 18.66 | 14.57 | -8.6% |
| EPV | 236.07 - 416.80 | 326.43 | 1947.9% |
| DDM - Stable | 19.99 - 48.14 | 34.06 | 113.7% |
| DDM - Multi | 23.84 - 47.53 | 32.02 | 100.9% |
| Market Cap (mil) | 1,108.47 |
| Beta | 0.72 |
| Outstanding shares (mil) | 69.54 |
| Enterprise Value (mil) | 4,540.47 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.58% |
| Cost of Debt | 7.27% |
| WACC | 6.70% |