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