USM
United States Cellular Corp
Price:  
67.58 
USD
Volume:  
241,363.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

USM Intrinsic Value

-82.60 %
Upside

What is the intrinsic value of USM?

As of 2025-07-11, the Intrinsic Value of United States Cellular Corp (USM) is 11.73 USD. This USM valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 67.58 USD, the upside of United States Cellular Corp is -82.60%.

The range of the Intrinsic Value is (10.05) - 514.16 USD

Is USM undervalued or overvalued?

Based on its market price of 67.58 USD and our intrinsic valuation, United States Cellular Corp (USM) is overvalued by 82.60%.

67.58 USD
Stock Price
11.73 USD
Intrinsic Value
Intrinsic Value Details

USM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (62.72) - (32.12) (33.38) -149.4%
DCF (Growth 10y) (10.05) - 514.16 11.73 -82.6%
DCF (EBITDA 5y) 56.39 - 104.44 78.85 16.7%
DCF (EBITDA 10y) 52.57 - 122.25 83.04 22.9%
Fair Value -2.29 - -2.29 -2.29 -103.39%
P/E (8.64) - 7.79 (0.90) -101.3%
EV/EBITDA 49.84 - 74.19 65.74 -2.7%
EPV (33.80) - (35.75) (34.77) -151.5%
DDM - Stable (7.21) - (47.42) (27.31) -140.4%
DDM - Multi 29.94 - 155.81 50.52 -25.2%

USM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,744.30
Beta 0.23
Outstanding shares (mil) 85.00
Enterprise Value (mil) 8,417.30
Market risk premium 4.60%
Cost of Equity 6.43%
Cost of Debt 13.33%
WACC 6.76%