As of 2024-12-14, the Intrinsic Value of ViacomCBS Inc (VIAC) is
54.82 USD. This VIAC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.58 USD, the upside of ViacomCBS Inc is
85.30%.
The range of the Intrinsic Value is 40.26 - 80.55 USD
54.82 USD
Intrinsic Value
VIAC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.26 - 80.55 |
54.82 |
85.3% |
| DCF (Growth 10y) |
47.87 - 91.28 |
63.63 |
115.1% |
| DCF (EBITDA 5y) |
15.67 - 28.98 |
22.69 |
-23.3% |
| DCF (EBITDA 10y) |
27.98 - 44.11 |
35.91 |
21.4% |
| Fair Value |
20.90 - 20.90 |
20.90 |
-29.34% |
| P/E |
17.51 - 32.21 |
25.79 |
-12.8% |
| EV/EBITDA |
4.06 - 33.34 |
19.54 |
-33.9% |
| EPV |
50.52 - 81.58 |
66.05 |
123.3% |
| DDM - Stable |
27.58 - 55.60 |
41.59 |
40.6% |
| DDM - Multi |
30.22 - 47.94 |
37.11 |
25.5% |
VIAC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23,300.31 |
| Beta |
1.48 |
| Outstanding shares (mil) |
787.71 |
| Enterprise Value (mil) |
36,188.31 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.95% |
| Cost of Debt |
6.15% |
| WACC |
7.17% |