AMC Entertainment Holdings, Inc. (AMC) Two-Stage Dividend Discount Model - Discounting Cash Flows
AMC Entertainment Holdings, Inc.
AMC (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: GitHub Documentation

Interactive Assumptions

Results

Sum of discounted dividends -87.14 USD
Discounted terminal value 1.93 USD
Terminal value 3.35 USD
Dividend in stable phase 0.248 USD
EPS in stable phase 0.22 USD
Average historical Dividend Growth Rate -68.71%
Average historical Payout Ratio -318.2%
Average historical Return on Equity -33.4%

Historical and Projected Dividends

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Earnings Per Share -1.06 -0.957 22.05 6.9 2.16 0.675 0.211
Dividend per Share
5.56 -70.15 -21.95 -6.87 -2.15 -0.672
Dividend Growth Rate
-68.71% -68.71% -68.71% -68.71%
Discounted Dividend
5.56 -62.83 -17.61 -4.93 -1.38 -0.388

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019
Net Income -1,160 -391.2 -352.6 -396.6 -973.6 -1,270 -4,589 -149.1
Equity -1,633 -1,738 -1,760 -1,848 -2,624 -1,790 -2,885 1,214
Return on Equity -33.41% 22.22% 19.08% 15.11% 54.41% 44.01% -378% -10.67%
Common Dividends 1,240 2,396
82.85
Payout Ratio -318.2% -580.9%
-55.55%
Shares Outstanding 168.1 431 332.9 189.4 131 54.11 26.56 11.73
Reference Market Price 59.93 3.1 3.98 6.12 40.7 272 21.2 72.4
EPS -31.5 -0.957 -1.06 -2.09 -7.43 -23.47 -172.8 -12.71
Dividend per Share 6.31 5.56
7.06
Dividend Growth Rate -68.71%
-68.71%
Dividend Yield 94.58% 179.4%
9.75%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us