investorscraft@gmail.com

Intrinsic value of SBA Communications Corporation (SBAC)

Previous Close$345.40
Intrinsic Value
Upside potential
Previous Close
$345.40
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

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, $/sh42.47 

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

SBA Communications Corporation is a first choice provider and leading owner and operator of wireless communications infrastructure in North, Central, and South America and South Africa. By “Building Better Wireless,” SBA generates revenue from two primary businesses – site leasing and site development services. The primary focus of the Company is the leasing of antenna space on its multi-tenant communication sites to a variety of wireless service providers under long-term lease contracts.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %10.9NaN
Revenue, $2309NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1527NaN
Operating income, $m782NaN
EBITDA, $m1502NaN
Interest expense (income), $mNaN
Earnings before tax, $m253NaN
Tax expense, $m15NaN
Net income, $m238NaN

BALANCE SHEET

Cash and short-term investments, $m434NaN
Total assets, $m9802NaN
Adjusted assets (=assets-cash), $m9368NaN
Average production assets, $m5298NaN
Working capital, $m-2NaN
Total debt, $m14522NaN
Total liabilities, $m15085NaN
Total equity, $m-5283NaN
Debt-to-equity ratio-2.749NaN
Adjusted equity ratio-0.582NaN

CASH FLOW

Net income, $m238NaN
Depreciation, amort., depletion, $m720NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1190NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-134NaN
Free cash flow, $m1324NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-2
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount