As of 2025-07-09, the Intrinsic Value of Shenandoah Telecommunications Co (SHEN) is 40.14 USD. This SHEN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 14.67 USD, the upside of Shenandoah Telecommunications Co is 173.60%.
The range of the Intrinsic Value is 32.50 - 49.66 USD
Based on its market price of 14.67 USD and our intrinsic valuation, Shenandoah Telecommunications Co (SHEN) is undervalued by 173.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (233.94) - (26.19) | (40.96) | -379.2% |
| DCF (Growth 10y) | (23.22) - (177.88) | (34.28) | -333.7% |
| DCF (EBITDA 5y) | 32.50 - 49.66 | 40.14 | 173.6% |
| DCF (EBITDA 10y) | 33.73 - 57.50 | 44.11 | 200.7% |
| Fair Value | -15.91 - -15.91 | -15.91 | -208.45% |
| P/E | (12.70) - (14.09) | (13.19) | -189.9% |
| EV/EBITDA | 10.37 - 30.04 | 17.89 | 22.0% |
| EPV | (32.18) - (41.49) | (36.84) | -351.1% |
| DDM - Stable | (11.20) - (52.21) | (31.70) | -316.1% |
| DDM - Multi | (4.82) - (17.65) | (7.59) | -151.8% |
| Market Cap (mil) | 804.80 |
| Beta | -0.01 |
| Outstanding shares (mil) | 54.86 |
| Enterprise Value (mil) | 1,231.80 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.18% |
| Cost of Debt | 5.50% |
| WACC | 5.40% |