investorscraft@gmail.com

Intrinsic value of AMC Networks Inc. (AMCX)

Previous Close$28.93
Intrinsic Value
Upside potential
Previous Close
$28.93

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh107.08 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

AMC Networks Inc. owns and operates various cable television's brands delivering content to audiences, and a platform to distributors and advertisers in the United States and internationally. The company operates in two segments, National Networks; and International and Other. The National Networks segment operates five distributed entertainment programming networks under the AMC, WE tv, BBC AMERICA, IFC, and SundanceTV names in high definition and standard definition formats. This segment distributes its networks in the United States through cable and other multichannel video programming distribution platforms, such as direct broadcast satellite and platforms operated by telecommunications providers. The International and Other segment delivers entertaining and acclaimed programming services for subscribers in approximately 125 countries and territories. This segment also operates in independent film distribution business that distributes films across various media platforms, including theaters, cable/satellite video on demand, cable network television, streaming/downloading to internet-connected screens, and DVDs. It also provides subscription streaming and talent management services. The company was founded in 1980 and is headquartered in New York, New York.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %9.3NaN
Revenue, $3078NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m2588NaN
Operating income, $m490NaN
EBITDA, $m1510NaN
Interest expense (income), $mNaN
Earnings before tax, $m345NaN
Tax expense, $m94NaN
Net income, $m251NaN

BALANCE SHEET

Cash and short-term investments, $m892NaN
Total assets, $m5749NaN
Adjusted assets (=assets-cash), $m4857NaN
Average production assets, $m1481NaN
Working capital, $m942NaN
Total debt, $m3027NaN
Total liabilities, $m4898NaN
Total equity, $m851NaN
Debt-to-equity ratio3.557NaN
Adjusted equity ratio0.006NaN

CASH FLOW

Net income, $m251NaN
Depreciation, amort., depletion, $m1020NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m143NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-43NaN
Free cash flow, $m186NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m942
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount