PSKY · Paramount Skydance Corporation Class B Common Stock
$9.642026-07-21Sector: Communication Services; Industry: Entertainment; Sub-Industry: Movies & Entertainment
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-322.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-20 · $-37) Analysts Range ($10 · $10) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q4 | $29.7B | — | -1.5% | 4.7% | −$430MM | −$14.5B | −$14.9B | 11.1% | — | -1.5% | $28.4B | $-1.57 | — |
| 2025.Q1 | $29.2B | -1.5% | 5.5% | 0.6% | $1.6B | −$14.3B | −$12.7B | 11.2% | — | 5.6% | $28.4B | $-9.32 | — |
| 2025.Q4 | $29.2B | 0.0% | 5.5% | 0.0% | $1.7B | $129MM | $1.8B | 15.3% | — | 6.6% | $22.8B | $-9.32 | — |
| 2026.Q1 | $29.4B | 0.5% | -17.7% | 45.0% | −$2.9B | −$8.3B | −$11.1B | 14.3% | — | -11.6% | $26.4B | $-0.91 | — |
| italics below = DCF projection · 10yr Rev CAGR: 3.2% |
| 2027.Q1 | $30.0B | +2.1% | -12.5% | 42.5% | −$2.2B | −$580MM | −$2.7B | 13.3% | −$2.4B | -8.1% | $26.9B | $-3.25 | — |
| 2028.Q1 | $30.7B | +2.3% | -16.1% | 40.0% | −$3.0B | −$660MM | −$3.6B | 12.8% | −$2.8B | -10.8% | $27.6B | $-4.45 | — |
| 2029.Q1 | $31.6B | +2.8% | -25.3% | 37.5% | −$5.0B | −$836MM | −$5.8B | 12.3% | −$4.1B | -17.8% | $28.4B | $-7.52 | — |
| 2030.Q1 | $32.5B | +3.0% | -18.0% | 35.0% | −$3.8B | −$941MM | −$4.7B | 11.9% | −$2.9B | -13.1% | $29.4B | $-5.72 | — |
| 2031.Q1 | $33.5B | +3.2% | -18.0% | 32.5% | −$4.1B | −$1.1B | −$5.1B | 11.4% | −$2.9B | -13.6% | $30.4B | $-6.13 | — |
|
| Term. Yr+ | $41.9B | 4.1% | 14.7% | 20.0% | $4.9B | −$2.3B | $2.6B | 8.6% | $19.8B | 8.6% | — | — | — |
Active scenario IV: $0 (-322.8% vs market)