Emerald Holding, Inc. (EEX) Two-Stage Excess Return Model - Discounting Cash Flows
Emerald Holding, Inc.
EEX (NYSE)

Estimated Value

USD

Market Price USD

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

Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value -5.04 USD
Book value of equity invested 1.95 USD
Sum of discounted excess returns in Growth Stage -1.69 USD
Terminal stage EPS -0.264 USD
Terminal stage Book Value 1.35 USD
Terminal stage Equity Cost 0.122 USD
Discounted excess return in terminal stage -5.31 USD
Excess Returns in the Terminal Stage -8.17 USD
Terminal Cost of Equity (the discount rate) 9.02%
Terminal year's excess return -0.386 USD
Average historical Return on Equity -19.49%
Average historical Payout Ratio -13.34%
Payout Ratio in stable stage 122.1%
Yield of the U.S. 10 Year Treasury Bond 4.3%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 6.33 1.9 1.9 1.58 1.4 1.31 1.3
Ending Book Value 1.9 1.95 1.58 1.4 1.31 1.3 1.35
EPS -0.052 0.033 -0.37 -0.308 -0.272 -0.255 -0.253
Return on Equity -2.6% 1.68% -19.49% -19.49% -19.49% -19.49% -19.49%
Dividend per Share 0.03 0.03 -0.051 -0.126 -0.185 -0.243 -0.309
Payout Ratio -58.03% 91.46% 13.74% 40.82% 67.9% 94.98% 122.1%
Retained Earnings -0.082 0.003 -0.319 -0.182 -0.087 -0.013 0.056
Equity Cost 0.571 0.171 0.171 0.143 0.126 0.118 0.117
Cost of Equity 9.02% 9.02% 9.02% 9.02% 9.02% 9.02% 9.02%
Excess Return -0.622 -0.139 -0.541 -0.45 -0.398 -0.374 -0.37
Discounted Excess Return
-0.497 -0.379 -0.308 -0.264 -0.24

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -49.51 6.5 -10.5 -8.2 130.8 -78.1 -633.6 -50 -25.1 81.8 22.17 19.6
Total Stockholders Equity 415 392.1 385.9 404.6 -33.1 -119.4 394.4 640.2 708.3 761.3 527.8 502.5
Return on Equity -19.49% 1.68% -2.6% 24.77% -109.5% -19.8% -98.97% -7.06% -3.3% 15.5% 4.41% -19.49%
Dividends Paid to Common Shareholders 13.58 6.02 6.1 0 0 0
21.3 20.92
Payout Ratio -4.81% 91.46% -58.03% 0% 0% 0% 13.74% -42.43% -84.41% 13.74% 13.74% 13.74%
Shares Outstanding 94.31 200.6 203.2 63.96 69 71.31 71.43 71.72 72.89 68.91 72.19 72.19
Earnings per Share -0.681 0.033 -0.052 -0.13 1.9 -1.1 -8.87 -0.7 -0.34 1.19 0.31 0.27
Dividend per Share 0.161 0.03 0.03 0 0 0
0.297 0.287
Dividend Growth Rate 3.48% 0%
3.48%
Book Value 5.23 1.95 1.9 6.33 -0.48 -1.67 5.52 8.93 9.72 11.05 7.31 6.96
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