As of 2025-12-13, the Intrinsic Value of Lamar Advertising Co (LAMR) is 141.68 USD. This LAMR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128.00 USD, the upside of Lamar Advertising Co is 10.70%.
The range of the Intrinsic Value is 83.50 - 340.68 USD
Based on its market price of 128.00 USD and our intrinsic valuation, Lamar Advertising Co (LAMR) is undervalued by 10.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 83.50 - 340.68 | 141.68 | 10.7% |
| DCF (Growth 10y) | 100.72 - 365.98 | 161.10 | 25.9% |
| DCF (EBITDA 5y) | 79.11 - 102.51 | 91.37 | -28.6% |
| DCF (EBITDA 10y) | 95.32 - 128.23 | 111.70 | -12.7% |
| Fair Value | 21.41 - 21.41 | 21.41 | -83.27% |
| P/E | 92.57 - 130.42 | 108.11 | -15.5% |
| EV/EBITDA | 49.93 - 129.67 | 88.14 | -31.1% |
| EPV | 108.56 - 150.80 | 129.68 | 1.3% |
| DDM - Stable | 50.11 - 192.91 | 121.51 | -5.1% |
| DDM - Multi | 76.01 - 200.09 | 107.19 | -16.3% |
| Market Cap (mil) | 12,963.84 |
| Beta | 0.86 |
| Outstanding shares (mil) | 101.28 |
| Enterprise Value (mil) | 16,304.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.49% |
| Cost of Debt | 5.03% |
| WACC | 6.98% |