As of 2024-12-12, the Intrinsic Value of Shenandoah Telecommunications Co (SHEN) is
38.40 USD. This SHEN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 13.62 USD, the upside of Shenandoah Telecommunications Co is
182.00%.
The range of the Intrinsic Value is 32.47 - 44.13 USD
38.40 USD
Intrinsic Value
SHEN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(84.08) - (16.46) |
(24.07) |
-276.7% |
| DCF (Growth 10y) |
(5.66) - 5.69 |
(4.39) |
-132.2% |
| DCF (EBITDA 5y) |
32.47 - 44.13 |
38.40 |
182.0% |
| DCF (EBITDA 10y) |
38.85 - 54.83 |
46.80 |
243.6% |
| Fair Value |
90.44 - 90.44 |
90.44 |
563.99% |
| P/E |
5.13 - 63.88 |
31.90 |
134.2% |
| EV/EBITDA |
7.28 - 26.70 |
15.36 |
12.8% |
| EPV |
(18.30) - (20.33) |
(19.31) |
-241.8% |
| DDM - Stable |
67.43 - 951.73 |
509.58 |
3641.4% |
| DDM - Multi |
13.93 - 150.65 |
25.35 |
86.1% |
SHEN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
743.65 |
| Beta |
-0.04 |
| Outstanding shares (mil) |
54.60 |
| Enterprise Value (mil) |
1,046.73 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.05% |
| Cost of Debt |
7.00% |
| WACC |
5.85% |