LAMR
Lamar Advertising Co
Price:  
124.33 
USD
Volume:  
395,632.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LAMR Intrinsic Value

6.00 %
Upside

What is the intrinsic value of LAMR?

As of 2025-07-03, the Intrinsic Value of Lamar Advertising Co (LAMR) is 131.76 USD. This LAMR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 124.33 USD, the upside of Lamar Advertising Co is 6.00%.

The range of the Intrinsic Value is 79.02 - 304.97 USD

Is LAMR undervalued or overvalued?

Based on its market price of 124.33 USD and our intrinsic valuation, Lamar Advertising Co (LAMR) is undervalued by 6.00%.

124.33 USD
Stock Price
131.76 USD
Intrinsic Value
Intrinsic Value Details

LAMR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 79.02 - 304.97 131.76 6.0%
DCF (Growth 10y) 92.12 - 318.21 145.26 16.8%
DCF (EBITDA 5y) 74.78 - 104.58 87.68 -29.5%
DCF (EBITDA 10y) 86.98 - 124.19 103.09 -17.1%
Fair Value 20.63 - 20.63 20.63 -83.41%
P/E 57.63 - 124.17 100.54 -19.1%
EV/EBITDA 50.59 - 135.10 86.75 -30.2%
EPV 107.70 - 148.28 127.99 2.9%
DDM - Stable 48.22 - 174.42 111.32 -10.5%
DDM - Multi 72.62 - 177.95 100.36 -19.3%

LAMR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,730.15
Beta 0.91
Outstanding shares (mil) 102.39
Enterprise Value (mil) 15,896.10
Market risk premium 4.60%
Cost of Equity 7.56%
Cost of Debt 5.26%
WACC 7.06%