As of 2025-08-02, the Intrinsic Value of L.B. Foster Co (FSTR) is 68.75 USD. This FSTR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.32 USD, the upside of L.B. Foster Co is 208.00%.
The range of the Intrinsic Value is 44.43 - 141.08 USD
Based on its market price of 22.32 USD and our intrinsic valuation, L.B. Foster Co (FSTR) is undervalued by 208.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.43 - 141.08 | 68.75 | 208.0% |
| DCF (Growth 10y) | 52.31 - 152.09 | 77.63 | 247.8% |
| DCF (EBITDA 5y) | 37.25 - 51.17 | 44.69 | 100.2% |
| DCF (EBITDA 10y) | 46.09 - 65.12 | 55.61 | 149.1% |
| Fair Value | 86.17 - 86.17 | 86.17 | 286.09% |
| P/E | 24.00 - 67.42 | 43.32 | 94.1% |
| EV/EBITDA | 16.70 - 25.05 | 20.43 | -8.5% |
| EPV | 11.38 - 17.99 | 14.68 | -34.2% |
| DDM - Stable | 33.19 - 124.61 | 78.90 | 253.5% |
| DDM - Multi | 34.06 - 101.69 | 51.31 | 129.9% |
| Market Cap (mil) | 235.70 |
| Beta | 1.55 |
| Outstanding shares (mil) | 10.56 |
| Enterprise Value (mil) | 315.59 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.38% |
| Cost of Debt | 7.10% |
| WACC | 7.85% |