As of 2024-12-14, the Intrinsic Value of World Wrestling Entertainment Inc (WWE) is
83.11 USD. This WWE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 100.65 USD, the upside of World Wrestling Entertainment Inc is
-17.40%.
The range of the Intrinsic Value is 46.14 - 524.84 USD
83.11 USD
Intrinsic Value
WWE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
46.14 - 524.84 |
83.11 |
-17.4% |
| DCF (Growth 10y) |
52.94 - 558.21 |
92.21 |
-8.4% |
| DCF (EBITDA 5y) |
43.18 - 49.74 |
46.66 |
-53.6% |
| DCF (EBITDA 10y) |
50.95 - 63.58 |
57.18 |
-43.2% |
| Fair Value |
37.00 - 37.00 |
37.00 |
-63.23% |
| P/E |
23.12 - 41.26 |
29.36 |
-70.8% |
| EV/EBITDA |
32.70 - 51.78 |
38.04 |
-62.2% |
| EPV |
80.36 - 116.59 |
98.48 |
-2.2% |
| DDM - Stable |
20.54 - 255.03 |
137.79 |
36.9% |
| DDM - Multi |
35.06 - 333.15 |
63.06 |
-37.4% |
WWE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,500.27 |
| Beta |
0.61 |
| Outstanding shares (mil) |
114.26 |
| Enterprise Value (mil) |
11,582.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.78% |
| Cost of Debt |
4.31% |
| WACC |
6.61% |