SHEN
Shenandoah Telecommunications Co
Price:  
18.66 
USD
Volume:  
128,680.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHEN Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Shenandoah Telecommunications Co (SHEN) is 28.98 USD. This SHEN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 18.66 USD, the upside of Shenandoah Telecommunications Co is %.

The range of the Intrinsic Value is 23.69 - 32.44 USD

18.66 USD
Stock Price
28.98 USD
Intrinsic Value
Intrinsic Value Details

SHEN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (52.14) - (10.10) (15.34) -182.2%
DCF (Growth 10y) (6.47) - (21.76) (8.40) -145.0%
DCF (EBITDA 5y) 23.69 - 32.44 28.98 55.3%
DCF (EBITDA 10y) 21.89 - 33.68 28.45 52.4%
Fair Value 1.84 - 1.84 1.84 -90.14%
P/E 1.01 - 3.10 1.70 -90.9%
EV/EBITDA 11.18 - 32.23 21.07 12.9%
EPV (4.07) - (4.71) (4.39) -123.5%
DDM - Stable 1.08 - 12.34 6.71 -64.1%
DDM - Multi 3.15 - 28.00 5.66 -69.6%

SHEN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 937.85
Beta 0.51
Outstanding shares (mil) 50.26
Enterprise Value (mil) 1,053.15
Market risk premium 4.60%
Cost of Equity 6.65%
Cost of Debt 9.92%
WACC 6.70%