As of 2024-07-27, the Intrinsic Value of Shenandoah Telecommunications Co (SHEN) is
0.92 USD. This SHEN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 20.78 USD, the upside of Shenandoah Telecommunications Co is
%.
The range of the Intrinsic Value is 0.48 - 2.15 USD
SHEN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(13.62) - (4.88) |
(7.31) |
-135.2% |
| DCF (Growth 10y) |
0.48 - 2.15 |
0.92 |
-95.6% |
| DCF (EBITDA 5y) |
36.69 - 45.58 |
40.89 |
96.8% |
| DCF (EBITDA 10y) |
37.87 - 51.37 |
44.10 |
112.2% |
| Fair Value |
101.14 - 101.14 |
101.14 |
386.71% |
| P/E |
4.48 - 83.18 |
33.97 |
63.5% |
| EV/EBITDA |
14.22 - 33.86 |
22.15 |
6.6% |
| EPV |
(6.97) - (9.15) |
(8.06) |
-138.8% |
| DDM - Stable |
51.72 - 508.21 |
279.96 |
1247.3% |
| DDM - Multi |
8.93 - 69.78 |
15.97 |
-23.2% |
SHEN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,133.55 |
| Beta |
0.35 |
| Outstanding shares (mil) |
54.55 |
| Enterprise Value (mil) |
1,043.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.10% |
| Cost of Debt |
16.69% |
| WACC |
8.36% |