As of 2025-01-18, the Intrinsic Value of Viad Corp (VVI) is
67.26 USD. This Viad valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.51 USD, the upside of Viad Corp is
58.20%.
The range of the Intrinsic Value is 45.46 - 117.78 USD
67.26 USD
Intrinsic Value
Viad Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
45.46 - 117.78 |
67.26 |
58.2% |
| DCF (Growth 10y) |
60.52 - 141.38 |
85.01 |
100.0% |
| DCF (EBITDA 5y) |
28.28 - 56.98 |
42.31 |
-0.5% |
| DCF (EBITDA 10y) |
43.12 - 76.51 |
59.04 |
38.9% |
| Fair Value |
2.91 - 2.91 |
2.91 |
-93.15% |
| P/E |
14.19 - 40.19 |
25.03 |
-41.1% |
| EV/EBITDA |
(36.32) - 71.09 |
11.94 |
-71.9% |
| EPV |
(21.11) - (22.35) |
(21.73) |
-151.1% |
| DDM - Stable |
6.69 - 23.64 |
15.17 |
-64.3% |
| DDM - Multi |
24.66 - 63.73 |
35.10 |
-17.4% |
Viad Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
901.21 |
| Beta |
1.26 |
| Outstanding shares (mil) |
21.20 |
| Enterprise Value (mil) |
1,226.86 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.15% |
| Cost of Debt |
7.31% |
| WACC |
5.98% |