LAWS
Lawson Products Inc
Price:  
40.42 
USD
Volume:  
18,094.00
United States | Trading Companies & Distributors
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LAWS Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Lawson Products Inc (LAWS) is 39.99 USD. This LAWS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.42 USD, the upside of Lawson Products Inc is %.

The range of the Intrinsic Value is 26.50 - 82.73 USD

40.42 USD
Stock Price
39.99 USD
Intrinsic Value
Intrinsic Value Details

LAWS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.50 - 82.73 39.99 -1.1%
DCF (Growth 10y) 37.70 - 114.04 56.15 38.9%
DCF (EBITDA 5y) 20.70 - 28.22 24.64 -39.0%
DCF (EBITDA 10y) 31.17 - 45.29 37.97 -6.1%
Fair Value 4.58 - 4.58 4.58 -88.67%
P/E 6.10 - 10.58 7.94 -80.4%
EV/EBITDA 8.91 - 11.95 10.38 -74.3%
EPV 7.12 - 10.62 8.87 -78.1%
DDM - Stable 7.30 - 26.81 17.06 -57.8%
DDM - Multi 25.46 - 74.22 38.10 -5.7%

LAWS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 784.96
Beta 1.05
Outstanding shares (mil) 19.42
Enterprise Value (mil) 795.23
Market risk premium 4.24%
Cost of Equity 8.93%
Cost of Debt 34.65%
WACC 9.21%