As of 2024-12-12, the Intrinsic Value of United States Cellular Corp (USM) is
59.82 USD. This USM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 61.42 USD, the upside of United States Cellular Corp is
-2.60%.
The range of the Intrinsic Value is 18.84 - 1,002.35 USD
59.82 USD
Intrinsic Value
USM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.84 - 1,002.35 |
59.82 |
-2.6% |
| DCF (Growth 10y) |
27.14 - 1,123.82 |
73.14 |
19.1% |
| DCF (EBITDA 5y) |
62.26 - 116.23 |
88.28 |
43.7% |
| DCF (EBITDA 10y) |
61.90 - 133.30 |
93.97 |
53.0% |
| Fair Value |
-2.23 - -2.23 |
-2.23 |
-103.64% |
| P/E |
(4.72) - 36.43 |
13.85 |
-77.5% |
| EV/EBITDA |
33.76 - 102.16 |
68.77 |
12.0% |
| EPV |
(21.14) - (14.18) |
(17.66) |
-128.8% |
| DDM - Stable |
(4.83) - (51.55) |
(28.19) |
-145.9% |
| DDM - Multi |
49.86 - 418.89 |
89.54 |
45.8% |
USM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,282.12 |
| Beta |
1.02 |
| Outstanding shares (mil) |
86.00 |
| Enterprise Value (mil) |
7,912.12 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.73% |
| Cost of Debt |
10.85% |
| WACC |
6.90% |