SIX
Six Flags Entertainment Corp
Price:  
32.00 
USD
Volume:  
16,632,600.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SIX Intrinsic Value

19.60 %
Upside

As of 2024-12-12, the Intrinsic Value of Six Flags Entertainment Corp (SIX) is 38.26 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 19.60%.

The range of the Intrinsic Value is 14.32 - 140.84 USD

32.00 USD
Stock Price
38.26 USD
Intrinsic Value
Intrinsic Value Details

SIX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.32 - 140.84 38.26 19.6%
DCF (Growth 10y) 15.23 - 128.33 36.89 15.3%
DCF (EBITDA 5y) 15.21 - 32.52 21.16 -33.9%
DCF (EBITDA 10y) 15.31 - 35.42 22.66 -29.2%
Fair Value 1.55 - 1.55 1.55 -95.15%
P/E 7.33 - 25.84 15.99 -50.0%
EV/EBITDA 11.22 - 34.39 22.10 -30.9%
EPV 74.33 - 122.82 98.57 208.0%
DDM - Stable 2.38 - 7.98 5.18 -83.8%
DDM - Multi 8.58 - 23.14 12.61 -60.6%

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 10.31%
Cost of Debt 7.36%
WACC 8.10%