AENT - NASDAQ
Alliance Entertainment Holding Corporation
$5.54
-6.1%Alliance Entertainment Holding Corporation operates as a wholesaler, distributor, and e-commerce provider for the entertainment industry worldwide. It offers vinyl records, video games, digital video discs, blu-rays, toys, compact discs, collectibles, and other entertainment and consumer products. The company also provides third party logistics products and services. It distributes its physical media, entertainment products, hardware, and accessories through multi-channel strategy. The company was founded in 1990 and is headquartered in Plantation, Florida.
At a Glance
Live SnapshotAlliance Entertainment Holding Corporation Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $13.4M | $6.7M | $3.4M | $1.7M | $837.8K | $418.9K | $209.4K | $104.7K | $52.4K | $26.2K |
| Maintenance CapEx | -$5.4K | -$2.7K | -$1.4K | -$675 | -$338 | -$169 | -$84 | -$42 | -$21 | -$11 |
| Owner Earnings | $13.4M | $6.7M | $3.3M | $1.7M | $837.4K | $418.7K | $209.4K | $104.7K | $52.3K | $26.2K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $12.4M | $5.7M | $2.7M | $1.2M | $570.0K | $263.9K | $122.2K | $56.6K | $26.2K | $12.1K |
Related Guides
Continue your AENT research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.