As of 2024-07-27, 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
39.99 USD
Intrinsic Value
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) |
21.18 - 29.10 |
25.15 |
-37.8% |
| DCF (EBITDA 10y) |
31.66 - 46.37 |
38.55 |
-4.6% |
| Fair Value |
4.58 - 4.58 |
4.58 |
-88.67% |
| P/E |
6.21 - 11.20 |
7.95 |
-80.3% |
| EV/EBITDA |
9.59 - 12.46 |
11.37 |
-71.9% |
| 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% |