As of 2025-05-14, 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 -1.10%.
The range of the Intrinsic Value is 26.50 - 82.73 USD
Based on its market price of 40.42 USD and our intrinsic valuation, Lawson Products Inc (LAWS) is overvalued by 1.10%.
| 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) | 21.27 - 33.46 | 24.77 | -38.7% |
| DCF (EBITDA 10y) | 31.76 - 51.69 | 38.11 | -5.7% |
| Fair Value | 4.58 - 4.58 | 4.58 | -88.67% |
| P/E | 6.89 - 12.12 | 9.32 | -77.0% |
| EV/EBITDA | 9.65 - 17.55 | 12.22 | -69.8% |
| 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% |
| 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% |