DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Atlanta Braves Holdings, Inc. (BATRA)

Communication Services | Entertainment

Today's Price

$57.34

Today's Fair Value

$12.67 -77.9%

Margin of Safety

-352.57%

Projected Value (5Y)

$20.40 -64.42%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -24.63% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.65% | CAGR (5y): 1.23%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 51.55x)

Discount Rate