DCF Calculator

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

Paramount Skydance Corporation Class B Common Stock (PSKY)

Communication Services | Entertainment

Today's Price

$10.21

Today's Fair Value

$1.92 -81.19%

Margin of Safety

-431.77%

Projected Value (5Y)

$3.10 -69.64%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 30.36% | CAGR (5y): 30.31%

Dividend Growth Rate

Regression: -4.58% | CAGR (5y): -26.93%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 46.74x)

Discount Rate