As of 2024-12-11, the Intrinsic Value of Tegna Inc (TGNA) is
53.55 USD. This TGNA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.83 USD, the upside of Tegna Inc is
184.40%.
The range of the Intrinsic Value is 39.38 - 78.58 USD
53.55 USD
Intrinsic Value
TGNA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.38 - 78.58 |
53.55 |
184.4% |
| DCF (Growth 10y) |
48.27 - 91.40 |
63.92 |
239.4% |
| DCF (EBITDA 5y) |
16.22 - 25.29 |
21.43 |
13.8% |
| DCF (EBITDA 10y) |
28.27 - 40.62 |
34.82 |
84.9% |
| Fair Value |
28.17 - 28.17 |
28.17 |
49.63% |
| P/E |
18.58 - 26.01 |
20.32 |
7.9% |
| EV/EBITDA |
7.54 - 19.13 |
14.60 |
-22.4% |
| EPV |
51.83 - 79.47 |
65.65 |
248.6% |
| DDM - Stable |
21.44 - 55.73 |
38.58 |
104.9% |
| DDM - Multi |
24.22 - 50.67 |
32.95 |
75.0% |
TGNA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,033.89 |
| Beta |
0.78 |
| Outstanding shares (mil) |
161.12 |
| Enterprise Value (mil) |
5,573.14 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.00% |
| Cost of Debt |
5.10% |
| WACC |
5.93% |