As of 2025-01-24, the Intrinsic Value of Lamar Advertising Co (LAMR) is
143.82 USD. This LAMR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 126.39 USD, the upside of Lamar Advertising Co is
13.80%.
The range of the Intrinsic Value is 88.64 - 312.32 USD
143.82 USD
Intrinsic Value
LAMR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
88.64 - 312.32 |
143.82 |
13.8% |
| DCF (Growth 10y) |
104.36 - 330.92 |
160.66 |
27.1% |
| DCF (EBITDA 5y) |
93.41 - 126.38 |
110.46 |
-12.6% |
| DCF (EBITDA 10y) |
108.17 - 152.53 |
129.91 |
2.8% |
| Fair Value |
72.88 - 72.88 |
72.88 |
-42.34% |
| P/E |
86.46 - 123.24 |
108.39 |
-14.2% |
| EV/EBITDA |
80.68 - 130.14 |
99.71 |
-21.1% |
| EPV |
90.82 - 134.34 |
112.58 |
-10.9% |
| DDM - Stable |
50.66 - 181.82 |
116.24 |
-8.0% |
| DDM - Multi |
75.59 - 190.85 |
106.09 |
-16.1% |
LAMR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,937.28 |
| Beta |
0.66 |
| Outstanding shares (mil) |
102.36 |
| Enterprise Value (mil) |
16,168.42 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.70% |
| Cost of Debt |
4.82% |
| WACC |
7.08% |