SHEN
Shenandoah Telecommunications Co
Price:  
14.67 
USD
Volume:  
493,578.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHEN Intrinsic Value

173.60 %
Upside

What is the intrinsic value of SHEN?

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

Is SHEN undervalued or overvalued?

Based on its market price of 14.67 USD and our intrinsic valuation, Shenandoah Telecommunications Co (SHEN) is undervalued by 173.60%.

14.67 USD
Stock Price
40.14 USD
Intrinsic Value
Intrinsic Value Details

SHEN Intrinsic Value - Valuation Summary

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%

SHEN Intrinsic Value - Key Valuation Metrics

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%