As of 2024-12-14, the Intrinsic Value of Lazard Ltd (LAZ) is
42.20 USD. This Lazard valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 53.00 USD, the upside of Lazard Ltd is
-20.40%.
The range of the Intrinsic Value is 28.61 - 71.56 USD
42.20 USD
Intrinsic Value
Lazard Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.61 - 71.56 |
42.20 |
-20.4% |
| DCF (Growth 10y) |
32.40 - 77.30 |
46.68 |
-11.9% |
| DCF (EBITDA 5y) |
96.68 - 122.22 |
110.07 |
107.7% |
| DCF (EBITDA 10y) |
85.17 - 123.60 |
103.42 |
95.1% |
| Fair Value |
-17.23 - -17.23 |
-17.23 |
-132.51% |
| P/E |
77.20 - 103.15 |
90.10 |
70.0% |
| EV/EBITDA |
31.53 - 123.48 |
76.71 |
44.7% |
| EPV |
30.09 - 58.71 |
44.40 |
-16.2% |
| DDM - Stable |
(5.13) - (11.01) |
(8.07) |
-115.2% |
| DDM - Multi |
23.60 - 41.14 |
30.15 |
-43.1% |
Lazard Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,976.81 |
| Beta |
0.97 |
| Outstanding shares (mil) |
112.77 |
| Enterprise Value (mil) |
5,976.81 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.35% |
| Cost of Debt |
6.96% |
| WACC |
7.89% |