As of 2025-07-05, the Intrinsic Value of Luminar Technologies Inc (LAZR) is (171.29) USD. This LAZR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.03 USD, the upside of Luminar Technologies Inc is -5753.1%.
The range of the Intrinsic Value is (303.35) - (123.13) USD.
Based on its market price of 3.03 USD and our intrinsic valuation, Luminar Technologies Inc (LAZR) is overvalued by 5753.1%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | (303.35) - (123.13) | (171.29) | -5753.1% | |
Peter Lynch Fair Value | -24.07 - -24.07 | -24.07 | -894.49% | |
P/E Multiples | (63.55) - (64.03) | (65.00) | -2245.1% | |
EV/EBITDA Multiples | (57.40) - (72.32) | (63.88) | -2208.3% |
Market Cap (mil) | 144 |
Beta | 1.83 |
Outstanding shares (mil) | 47 |
Enterprise Value (mil) | 571 |
Market risk premium | 5.1% |
Cost of Equity | 15.95% |
Cost of Debt | 6.4% |
WACC | 8.5% |