QVC Group, Inc. (QVCGP)
Retail-Catalog & Mail-Order Houses
Latest Price
$2.57
TTM P/E
--
Normalized P/E
--
Div Yield
--
Book Value
1.00
P/B Ratio
2.56
Valuation metrics
adjust assumptions →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
+7290% 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
+11868% upside