USM
United States Cellular Corp
Price:  
45.10 
USD
Volume:  
214,356.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

USM Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of United States Cellular Corp (USM) is 35.94 USD. This USM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.10 USD, the upside of United States Cellular Corp is %.

The range of the Intrinsic Value is 4.98 - 740.85 USD

45.10 USD
Stock Price
35.94 USD
Intrinsic Value
Intrinsic Value Details

USM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 4.98 - 740.85 35.94 -20.3%
DCF (Growth 10y) 24.72 - 1,156.12 72.57 60.9%
DCF (EBITDA 5y) 69.21 - 133.31 101.49 125.0%
DCF (EBITDA 10y) 70.21 - 156.46 110.20 144.4%
Fair Value 4.52 - 4.52 4.52 -89.98%
P/E 13.20 - 33.36 22.69 -49.7%
EV/EBITDA 34.83 - 88.79 66.83 48.2%
EPV (24.09) - (16.81) (20.45) -145.3%
DDM - Stable 11.98 - 91.50 51.74 14.7%
DDM - Multi 69.23 - 413.73 118.87 163.6%

USM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,833.50
Beta -0.72
Outstanding shares (mil) 85.00
Enterprise Value (mil) 6,697.50
Market risk premium 4.60%
Cost of Equity 6.26%
Cost of Debt 11.38%
WACC 6.83%