PSKY · Paramount Skydance Corporation Class B Common Stock

$9.522026-05-17

Sector: Communication Services; Industry: Entertainment; Sub-Industry: Movies & Entertainment

Intrinsic Value Range Comparison · Mulya.ai

Bull

$4

-53.5% vs market

Base · active

$0

-259.3% vs market

Bear

$0

-270.5% vs market

Mulya.ai vs Analyst IV Comparison?

Bear $-16

Base $-15

Bull $4

Market $10

Median $13

Market Price $10

Mulya.ai Base $-15

Analysts Median $13

Mulya.ai IV range ($-16 · $4)

Analysts Range ($12 · $16)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2024.Q4	$29.2B	—	5.5%	4.7%	$1.5B	−$14.5B	−$13.0B	11.1%	—	5.4%	$28.4B	$-5.61	—
2025.Q4	$29.2B	0.0%	-18.0%	0.0%	−$5.5B	$129MM	−$5.4B	15.3%	—	-21.6%	$22.8B	$-0.56	—
italics below = DCF projection · 10yr Rev CAGR: 3.2%
2026.Q4	$29.9B	+2.4%	-12.5%	2.0%	−$3.7B	$0MM	−$3.7B	14.5%	−$3.2B	-16.1%	$22.8B	$-3.32	—
2027.Q4	$30.7B	+2.5%	-17.6%	4.0%	−$5.2B	$0MM	−$5.2B	13.9%	−$4.0B	-22.7%	$22.8B	$-4.69	—
2028.Q4	$31.5B	+2.7%	-28.3%	6.0%	−$8.4B	$0MM	−$8.4B	13.3%	−$5.7B	-36.7%	$22.8B	$-7.58	—
2029.Q4	$32.4B	+2.9%	-28.3%	8.0%	−$8.4B	$0MM	−$8.4B	12.7%	−$5.1B	-37.0%	$22.8B	$-7.64	—
2030.Q4	$33.4B	+3.1%	-28.3%	10.0%	−$8.5B	$0MM	−$8.5B	12.1%	−$4.6B	-37.3%	$22.8B	$-7.71	—

Term. Yr+	$41.8B	4.1%	14.7%	20.0%	$4.9B	−$2.1B	$2.8B	8.6%	$20.4B	9.6%	—	—	—

Active scenario IV: $0 (-259.3% vs market)