SEAS
SeaWorld Entertainment Inc
Price:  
50.30 
USD
Volume:  
504,322.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SEAS Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of SeaWorld Entertainment Inc (SEAS) is 62.34 USD. This SEAS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.30 USD, the upside of SeaWorld Entertainment Inc is %.

The range of the Intrinsic Value is 46.17 - 88.24 USD

50.30 USD
Stock Price
62.34 USD
Intrinsic Value
Intrinsic Value Details

SEAS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.17 - 88.24 62.34 23.9%
DCF (Growth 10y) 56.06 - 100.46 73.21 45.6%
DCF (EBITDA 5y) 63.98 - 83.54 69.72 38.6%
DCF (EBITDA 10y) 69.51 - 95.61 78.70 56.5%
Fair Value 19.02 - 19.02 19.02 -62.19%
P/E 67.55 - 103.50 86.97 72.9%
EV/EBITDA 49.83 - 106.57 73.45 46.0%
EPV 5.08 - 17.14 11.11 -77.9%
DDM - Stable 23.58 - 51.05 37.31 -25.8%
DDM - Multi 31.64 - 55.61 40.54 -19.4%

SEAS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,216.18
Beta 1.40
Outstanding shares (mil) 63.94
Enterprise Value (mil) 5,107.68
Market risk premium 4.60%
Cost of Equity 9.50%
Cost of Debt 5.45%
WACC 7.40%