As of 2024-12-13, the Intrinsic Value of Lazydays Holdings Inc (LAZY) is
39.78 USD. This LAZY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.34 USD, the upside of Lazydays Holdings Inc is
645.00%.
The range of the Intrinsic Value is 28.55 - 58.18 USD
39.78 USD
Intrinsic Value
LAZY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.55 - 58.18 |
39.78 |
645.0% |
| DCF (Growth 10y) |
35.93 - 68.61 |
48.37 |
805.8% |
| DCF (EBITDA 5y) |
34.39 - 54.51 |
41.27 |
672.9% |
| DCF (EBITDA 10y) |
40.32 - 64.75 |
49.24 |
822.1% |
| Fair Value |
-6.59 - -6.59 |
-6.59 |
-223.46% |
| P/E |
(3.25) - 41.47 |
14.96 |
180.2% |
| EV/EBITDA |
1.28 - 26.65 |
9.68 |
81.2% |
| EPV |
29.24 - 49.49 |
39.36 |
637.2% |
| DDM - Stable |
(0.78) - (1.61) |
(1.19) |
-122.3% |
| DDM - Multi |
10.61 - 18.64 |
13.64 |
155.5% |
LAZY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
74.92 |
| Beta |
1.63 |
| Outstanding shares (mil) |
14.03 |
| Enterprise Value (mil) |
405.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
19.78% |
| Cost of Debt |
7.22% |
| WACC |
7.65% |