Array Digital Infrastructure, Inc. (AD)
Telecommunications Services · Communication Services · $3.4B
Intrinsic Value (Consensus)
$57.05
Current Price
$38.87
Margin of Safety
+46.8%
46.8% Below Intrinsic Value
Value: $57
Price: $39
Valuation Model Estimates
Current Price: $38.87
DCF (Discounted Cash Flow)
$117.53
Graham Number
$40.01
Earnings Power Value
$32.82
Relative Value (P/E)
$37.84
Dividend Discount Model
Not applicable
—
Consensus Value
$57.05
Model Assumptions
Discount Rate
10.3%
Growth Rate
15.8%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
62
Profitability
12/25
Strength
18/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong earnings growth (16% YoY)
Solid dividend yield (51.3%)
Key Financials
- EPS (TTM)
- $2.40
- EPS (Forward)
- $2.77
- Book Value
- $29.70
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 1.9%
- Debt/Equity
- —
- Revenue Growth
- -3.6%
- Earnings Growth
- 15.8%
- Dividend Yield
- 51.3%
- Beta
- 0.31
Similar Stocks (Communication Services)
ARENThe Arena Group Hold...
$33.35+300%
CHTRCHARTER COMMUNICATIO...
$459.57+264%
UNITUniti Group Inc.
$36.87+199.8%
ACCSACCESS Newswire Inc.
$15.42+165.4%
LBRDKLiberty Broadband Co...
$84.82+155.4%
Data last updated: 2026-06-21
Source: Yahoo Finance