EEX - NYSE
Emerald Holding, Inc.
$4.98
-0.20%Emerald Holding, Inc. operates business-to-business (B2B) trade shows in the United States. The company operates trade shows in various industry sectors, including retail, design and construction, technology, equipment, and safety and security. It also operates content and content-marketing websites, and related digital products, as well as produce publications. In addition, the company operates Elastic Suite platform that streamlines the wholesale buying process for brands and retail buyers; and Flex platform. Emerald Expositions Events, Inc. was incorporated in 2013 and is based in New York, New York.
At a Glance
Live SnapshotEmerald Holding, 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 | $38.8M | $35.3M | $32.1M | $29.2M | $26.6M | $24.2M | $22.0M | $20.0M | $18.2M | $16.6M |
| Maintenance CapEx | -$218.4K | -$198.7K | -$180.8K | -$164.5K | -$149.7K | -$136.2K | -$123.9K | -$112.8K | -$102.6K | -$93.3K |
| Owner Earnings | $38.5M | $35.1M | $31.9M | $29.0M | $26.4M | $24.0M | $21.9M | $19.9M | $18.1M | $16.5M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $35.7M | $30.1M | $25.3M | $21.3M | $18.0M | $15.1M | $12.8M | $10.8M | $9.1M | $7.6M |
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.