LAMR
Lamar Advertising Co
Price:  
119.91 
USD
Volume:  
232,611.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LAMR Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Lamar Advertising Co (LAMR) is 120.42 USD. This LAMR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.91 USD, the upside of Lamar Advertising Co is %.

The range of the Intrinsic Value is 76.53 - 236.24 USD

119.91 USD
Stock Price
120.42 USD
Intrinsic Value
Intrinsic Value Details

LAMR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 76.53 - 236.24 120.42 0.4%
DCF (Growth 10y) 96.22 - 267.80 143.73 19.9%
DCF (EBITDA 5y) 85.51 - 121.56 102.52 -14.5%
DCF (EBITDA 10y) 105.07 - 154.23 127.60 6.4%
Fair Value 70.95 - 70.95 70.95 -40.83%
P/E 112.47 - 138.97 119.80 -0.1%
EV/EBITDA 71.75 - 129.14 93.83 -21.7%
EPV 82.23 - 120.14 101.18 -15.6%
DDM - Stable 46.07 - 139.42 92.74 -22.7%
DDM - Multi 70.19 - 148.60 93.66 -21.9%

LAMR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,256.00
Beta 1.60
Outstanding shares (mil) 102.21
Enterprise Value (mil) 15,636.54
Market risk premium 4.60%
Cost of Equity 8.27%
Cost of Debt 5.20%
WACC 7.59%