McGraw Hill, Inc. (MH) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for McGraw Hill, Inc. (US:MH), trading at 10.82. In 2025, McGraw Hill, Inc. generated $2.10 Billion in revenue and $485.22 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for McGraw Hill, Inc. is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 10.82
- Recent Revenue (2025): $2.10 Billion
- Free Cash Flow (2025): $485.22 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.