AMC Entertainment Holdings, Inc. (AMC) Discounted Future Market Cap - 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.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Results

Present Value 13.03 USD
Estimated net income -3.31 Bil. USD
Estimated market capitalization 9.75 Bil. USD
Market capitalization discounted to present 5.62 Bil. USD
Shares Outstanding 431 Mil.
Earnings Per Share (EPS) -0.957 USD
Market Price 2.82 USD
Price to Earnings (PE) Ratio -3.11

Historical and forecasted data

In Millions of USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 4,637 4,548 4,179 4,871 5,677 6,617 7,713
Revenue Growth Rate -3.65% -1.92% -9.89% 16.56% 16.56% 16.56% 16.56%
Net Income -352.6 -391.2 -1,793 -2,090 -2,437 -2,840 -3,310

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 3,989 4,548 4,637 4,813 3,911 2,528 1,242 5,471 5,461 5,079 3,236 2,947
Cost of Revenue 1,620 1,973 1,545 3,663 1,280 745.6 411.5 1,978 1,981 1,856 1,232 1,150
Gross Profit 2,369 2,576 3,092 1,150 2,631 1,782 830.9 3,493 3,480 3,223 2,004 1,797
Gross Margin 60.53% 56.63% 66.69% 23.89% 67.27% 70.51% 66.88% 63.85% 63.72% 63.45% 61.94% 60.98%
Operating Income -170.5 -116.8 -79.3 34.3 -387.1 -839.1 -1,564 253 265 101.8 219.9 237.1
Operating Margin -13.29% -2.57% -1.71% 0.713% -9.9% -33.19% -125.9% 4.62% 4.85% 2% 6.79% 8.04%
Net Income -752.7 -391.2 -352.6 -396.6 -973.6 -1,270 -4,589 -149.1 110.1 -487.2 115.9 103.9
Net Margin -42.92% -8.6% -7.6% -8.24% -24.89% -50.23% -369.4% -2.73% 2.02% -9.59% 3.58% 3.52%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 3,989 4,548 4,637 4,813 3,911 2,528 1,242 5,471 5,461 5,079 3,236 2,947
Revenue Growth Rate 16.57% -1.92% -3.65% 23.04% 54.73% 103.5% -77.29% 0.187% 7.51% 56.97% 9.8% 9.33%
Net Income -752.7 -391.2 -352.6 -396.6 -973.6 -1,270 -4,589 -149.1 110.1 -487.2 115.9 103.9
Net Margin -42.92% -8.6% -7.6% -8.24% -24.89% -50.23% -369.4% -2.73% 2.02% -9.59% 3.58% 3.52%
Net Income Growth Rate 183.5% 10.95% -11.09% -59.26% -23.33% -72.33% 2,978% -235.4% -122.6% -520.2% 11.63% 62.07%
Stockholders Equity -397.1 -1,738 -1,760 -1,848 -2,624 -1,790 -2,885 1,214 1,398 2,112 2,014 1,539
Equity Growth Rate -34% -1.29% -4.73% -29.59% 46.66% -37.97% -337.6% -13.15% -33.82% 4.89% 30.88% 1.72%
Return on Invested Capital (ROIC) -2.35% -1.9% -1.36% 0.533% -5.7% -11.19% -18.89% 1.92% 3% 1.84% 2.25% 3.6%
After-tax Operating Income -186.4 -117.4 -79.78 34.6 -388.1 -832.4 -1,585 219.8 235.9 148.9 162.7 150.6
Income Tax Rate 3.42% -0.488% -0.599% -0.865% -0.257% 0.797% -1.32% 13.11% 10.99% -46.26% 25.98% 36.49%
Invested Capital 7,275 6,163 5,870 6,492 6,814 7,441 8,390 11,478 7,854 8,086 7,246 4,187
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