As of 2024-07-27, the Intrinsic Value of Six Flags Entertainment Corp (SIX) is
31.97 USD. This SIX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.00 USD, the upside of Six Flags Entertainment Corp is
%.
The range of the Intrinsic Value is 10.05 - 128.86 USD
31.97 USD
Intrinsic Value
SIX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.05 - 128.86 |
31.97 |
-0.1% |
| DCF (Growth 10y) |
11.96 - 122.97 |
32.71 |
2.2% |
| DCF (EBITDA 5y) |
14.71 - 33.44 |
21.21 |
-33.7% |
| DCF (EBITDA 10y) |
14.85 - 38.02 |
23.33 |
-27.1% |
| Fair Value |
1.55 - 1.55 |
1.55 |
-95.15% |
| P/E |
6.67 - 28.91 |
16.32 |
-49.0% |
| EV/EBITDA |
11.22 - 34.95 |
22.44 |
-29.9% |
| EPV |
76.78 - 145.98 |
111.38 |
248.1% |
| DDM - Stable |
2.37 - 9.76 |
6.07 |
-81.0% |
| DDM - Multi |
8.24 - 27.78 |
12.88 |
-59.7% |
SIX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,696.64 |
| Beta |
1.94 |
| Outstanding shares (mil) |
84.27 |
| Enterprise Value (mil) |
5,052.45 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.01% |
| Cost of Debt |
7.77% |
| WACC |
7.55% |