CNK - NYSE
Cinemark Holdings, Inc.
$29.74
-0.034%Cinemark Holdings, Inc., together with its subsidiaries, engages in the motion picture exhibition business. As of June 30, 2022, it operated 522 theatres with 5,868 screens in the United States, and South and Central America. The company was founded in 1984 and is headquartered in Plano, Texas.
At a Glance
Live SnapshotCinemark Holdings, Inc. 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 | $222.7M | $125.2M | $70.4M | $39.6M | $22.2M | $12.5M | $7.0M | $4.0M | $2.2M | $1.2M |
| Maintenance CapEx | -$24.6M | -$13.8M | -$7.8M | -$4.4M | -$2.5M | -$1.4M | -$777.0K | -$436.8K | -$245.6K | -$138.1K |
| Owner Earnings | $198.1M | $111.4M | $62.6M | $35.2M | $19.8M | $11.1M | $6.3M | $3.5M | $2.0M | $1.1M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $183.4M | $95.5M | $49.7M | $25.9M | $13.5M | $7.0M | $3.6M | $1.9M | $988.6K | $514.6K |
Related 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.