DCF Calculator

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

Atlanta Braves Holdings, Inc. (BATRK)

Communication Services | Entertainment

Today's Price

$50.10

Today's Fair Value

$16.33 -67.41%

Margin of Safety

-206.80%

Projected Value (5Y)

$26.30 -47.5%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -25.06% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -16.14% | CAGR (5y): 1.23%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 47.7x)

Discount Rate