QVC Group, Inc. (QVCGA)

Retail-Catalog & Mail-Order Houses

Latest Price

$0.34

TTM P/E

Normalized P/E

Div Yield

Book Value

1.00

P/B Ratio

0.34

Valuation metrics

Norm. op. income: $184M (median of 7yr)

Tax rate: 34%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$189.94

+55763% upside

Base FCF: $508M (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$307.58

+90365% upside