Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

Paramount Global

PARACIK 0000813828

Compare:CMCSA DIS NFLX WBD FOXA NWSA

Compare PARA

Intrinsic Value

PARA Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

PARA Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Paramount Global, derived from annual filing data.

Read the DCF guide

DCF fair value

-$11.43

Implied equity value -$8B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

-$12.23 – -$10.17

Bear

-$12.23

Base

-$11.43

Bull

-$10.17

Model assumptions

Cash flow base

$346M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.7%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case-$11.43Baseline

Growth +1 pt-$11.38+$0.05

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for Paramount Global, derived from annual filing data.

Read the DCF guide

DCF fair value

-$11.43

Implied equity value -$8B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

-$12.23 – -$10.17

Bear

-$12.23

Base

-$11.43

Bull

-$10.17

Model assumptions

Cash flow base

$346M

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.7%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case-$11.43Baseline

Growth +1 pt-$11.38+$0.05

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$4B

Less total debt

− $15B

Plus cash and equivalents

+ $3B

Equity value

After the bridge

-$8B

Diluted shares

664,000,000

Fair value / share

-$11.43