DCF Calculator

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

Clear Channel Outdoor Holdings, Inc. (CCO)

Communication Services | Advertising Agencies

Today's Price

$2.38

Today's Fair Value

$0.58 -75.63%

Margin of Safety

-310.34%

Projected Value (5Y)

$0.93 -60.92%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -22.34% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.05% | CAGR (5y): 1.42%

Dividend Growth Rate

Regression: 0% | CAGR (5y): -49.36%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 141.75x)

Discount Rate