As of 2024-12-15, the Intrinsic Value of Viad Corp (VVI) is
57.76 USD. This Viad valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.00 USD, the upside of Viad Corp is
28.30%.
The range of the Intrinsic Value is 36.71 - 112.30 USD
57.76 USD
Intrinsic Value
Viad Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.71 - 112.30 |
57.76 |
28.3% |
| DCF (Growth 10y) |
49.14 - 134.85 |
73.15 |
62.6% |
| DCF (EBITDA 5y) |
29.80 - 57.86 |
44.42 |
-1.3% |
| DCF (EBITDA 10y) |
42.38 - 77.02 |
59.55 |
32.3% |
| Fair Value |
2.91 - 2.91 |
2.91 |
-93.53% |
| P/E |
12.75 - 37.78 |
23.45 |
-47.9% |
| EV/EBITDA |
(38.32) - 70.12 |
8.25 |
-81.7% |
| EPV |
(20.39) - (22.22) |
(21.30) |
-147.3% |
| DDM - Stable |
5.48 - 22.03 |
13.76 |
-69.4% |
| DDM - Multi |
20.10 - 59.36 |
29.63 |
-34.1% |
Viad Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
954.00 |
| Beta |
1.26 |
| Outstanding shares (mil) |
21.20 |
| Enterprise Value (mil) |
1,279.65 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.91% |
| Cost of Debt |
7.31% |
| WACC |
6.50% |