
Endeavor Group Holdings Inc
NYSE:EDR

Intrinsic Value
The intrinsic value of one
EDR
stock under the Base Case scenario is
45.14
USD.
Compared to the current market price of 29.25 USD,
Endeavor Group Holdings Inc
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Endeavor Group Holdings Inc
Fundamental Analysis

Endeavor’s growing dependence on UFC as its primary cash engine could expose the company to outsized revenue swings if the sport’s global appeal plateaus or if key fighters fail to gain mainstream traction.
Endeavor’s diversified portfolio—spanning UFC, talent representation under WME, and live events—creates multiple revenue streams and mitigates dependence on any single segment.

Revenue & Expenses Breakdown
Endeavor Group Holdings Inc
Balance Sheet Decomposition
Endeavor Group Holdings Inc
Current Assets | 4B |
Cash & Short-Term Investments | 1.2B |
Receivables | 881m |
Other Current Assets | 1.9B |
Non-Current Assets | 16.5B |
Long-Term Investments | 401m |
PP&E | 1.2B |
Intangibles | 13.2B |
Other Non-Current Assets | 1.8B |
Free Cash Flow Analysis
Endeavor Group Holdings Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Endeavor Group Holdings Inc
Revenue
|
7.1B
USD
|
Cost of Revenue
|
-3.3B
USD
|
Gross Profit
|
3.8B
USD
|
Operating Expenses
|
-3.9B
USD
|
Operating Income
|
-77.2m
USD
|
Other Expenses
|
-703.8m
USD
|
Net Income
|
-781m
USD
|
EDR Profitability Score
Profitability Due Diligence
Endeavor Group Holdings Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Endeavor Group Holdings Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
EDR Solvency Score
Solvency Due Diligence
Endeavor Group Holdings Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Endeavor Group Holdings Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EDR Price Targets Summary
Endeavor Group Holdings Inc
According to Wall Street analysts, the average 1-year price target for
EDR
is 28.71 USD
with a low forecast of 27.78 USD and a high forecast of 33.6 USD.
Dividends
Current shareholder yield for EDR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EDR
stock under the Base Case scenario is
45.14
USD.
Compared to the current market price of 29.25 USD,
Endeavor Group Holdings Inc
is
Undervalued by 35%.