/
DCF Valuation
Base-case fair value
$4.25
Intrinsic $5.67 · 25% MOS
Current price: $9.86
Base-case summary
Our base-case DCF for Entravision Communications Corp (EVC) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $40M in trailing free cash flow, this produces an intrinsic value of $5.67 per share. A 25% safety margin gives a fair value of $4.25, suggesting the stock is currently 57% overvalued against the $9.86 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$40M
Cash & equivalents
$71M
Total debt
$210M
Shares outstanding
96M