SIX
Six Flags Entertainment Corp
Price:  
25.73 
USD
Volume:  
756,066.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SIX Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Six Flags Entertainment Corp (SIX) is 34.71 USD. This SIX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.73 USD, the upside of Six Flags Entertainment Corp is %.

The range of the Intrinsic Value is 12.49 - 124.14 USD

25.73 USD
Stock Price
34.71 USD
Intrinsic Value
Intrinsic Value Details

SIX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.49 - 124.14 34.71 34.9%
DCF (Growth 10y) 14.52 - 118.47 35.45 37.8%
DCF (EBITDA 5y) 15.46 - 28.36 21.63 -15.9%
DCF (EBITDA 10y) 16.19 - 33.53 24.09 -6.4%
Fair Value 1.56 - 1.56 1.56 -93.95%
P/E 5.64 - 25.49 15.55 -39.6%
EV/EBITDA 11.24 - 27.49 19.97 -22.4%
EPV 82.13 - 144.57 113.35 340.5%
DDM - Stable 2.52 - 8.56 5.54 -78.5%
DDM - Multi 8.83 - 24.14 13.03 -49.4%

SIX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,164.66
Beta 1.92
Outstanding shares (mil) 84.13
Enterprise Value (mil) 4,520.48
Market risk premium 4.60%
Cost of Equity 8.96%
Cost of Debt 7.77%
WACC 7.36%