OUT - NYSE

Outfront Media Inc.

Outfront Media Inc.

OUTยทNYSE

$31.26

+1.4%
Real EstateREIT - Specialty

Outfront Media Inc. leverages the power of technology, location and creativity to connect brands with consumers outside of their homes through one of the largest and most diverse sets of billboard, transit, and mobile assets in North America. Through its technology platform, Outfront Media Inc. will fundamentally change the ways advertisers engage audiences on-the-go.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$5.50B
EPS0.8800
P/E Ratio35.52
Earnings Date07/30/2026
Outfront Media Inc.

Outfront Media Inc. Fair Value Envelope

OUT ยท NYSE

Our analysis suggests that OUT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $31.26, this represents a potential HIDDEN relative to our calculated worth for Outfront Media Inc..

HIDDEN
Intrinsic Value
Current Price: $31.26

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

Present Value$3.9B
+ Cash & Equivalents$99.9M
Firm Value$4.0B
- Debt$4.1B
Equity Value-$126.4M
/ Shares Outstanding167,234,555B
DCF Value-$1
OVERVALUED BY 102%

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
$304.4M
$301.2M
$298.1M
$295.0M
$291.9M
$288.9M
$285.9M
$282.9M
$280.0M
$277.1M
Maintenance CapEx
-$17.6M
-$17.4M
-$17.2M
-$17.0M
-$16.9M
-$16.7M
-$16.5M
-$16.3M
-$16.2M
-$16.0M
Owner Earnings
$286.8M
$283.8M
$280.9M
$278.0M
$275.1M
$272.2M
$269.4M
$266.6M
$263.8M
$261.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$265.6M
$243.3M
$223.0M
$204.3M
$187.2M
$171.5M
$157.2M
$144.0M
$132.0M
$120.9M
Terminal Value represents 52.6% of Enterprise Value

Related Guides

Blog Categories

Continue your OUT research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.