The Discounted Cash Flow (DCF) valuation of Shenandoah Telecommunications Co (SHEN) is (7.31) USD. With the latest stock price at 20.78 USD, the upside of Shenandoah Telecommunications Co based on DCF is -135.2%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.3% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (13.62) - (4.88) | (7.31) |
| Upside | -165.6% - -123.5% | -135.2% |