As of 2024-09-14, the Intrinsic Value of Paramount Global (PARA) is 11.77 USD. This PARA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.57 USD, the upside of Paramount Global is %.
The range of the Intrinsic Value is (0.26) - 77.67 USD
10.57 USD
Stock Price
11.77 USD
Intrinsic Value
Intrinsic Value Details
PARA Intrinsic Value - Valuation Summary
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (0.26) - 77.67 | 11.77 | 11.3% |
DCF (Growth 10y) | 10.58 - 126.60 | 28.57 | 170.3% |
DCF (EBITDA 5y) | (5.70) - (3.62) | (1,234.50) | -123450.0% |
DCF (EBITDA 10y) | 1.01 - 5.15 | 3.17 | -70.0% |
Fair Value | -38.68 - -38.68 | -38.68 | -465.97% |
P/E | (55.70) - (74.27) | (62.67) | -692.9% |
EV/EBITDA | (16.46) - 10.86 | (3.26) | -130.8% |
EPV | 40.08 - 59.39 | 49.74 | 370.5% |
DDM - Stable | (73.98) - (258.53) | (166.26) | -1672.9% |
DDM - Multi | 4.35 - 12.07 | 6.43 | -39.2% |
PARA Intrinsic Value - Key Valuation Metrics
Market Cap (mil) | 7,047.12 |
Beta | 1.28 |
Outstanding shares (mil) | 666.71 |
Enterprise Value (mil) | 19,346.13 |
Market risk premium | 4.60% |
Cost of Equity | 8.51% |
Cost of Debt | 6.12% |
WACC | 6.22% |