LCII
LCI Industries
Price:
98
USD
Volume:
182,320
United States | Auto Components
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
LCII DCF Valuation - Growth Exit 5Y
22.7 %
Upside
What is the DCF valuation of LCII?
The Discounted Cash Flow (DCF) valuation of LCI Industries (LCII) is 120.26 USD. With the latest stock price at 98.00 USD, the upside of LCI Industries based on DCF is 22.7%.
Is LCII a buy or a sell?
Based on the latest price of 98.00 USD and our DCF valuation, LCI Industries (LCII) is a buy. Buying LCII stocks now will result in a potential gain of 22.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.1% | 7.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 74.55 - 256.55 | 120.26 |
| Upside | -23.9% - 161.8% | 22.7% |
98.00 USD
Stock Price
120.26 USD
Fair Price
| (USD in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 3,741 | 4,001 | 4,212 | 4,434 | 4,766 | 4,861 |
| % Growth | 1% | 7% | 5% | 5% | 7% | 2% |
| Cost of goods sold | (2,861) | (3,060) | (3,222) | (3,391) | (3,645) | (3,718) |
| % of Revenue | 76% | 76% | 76% | 76% | 76% | 76% |
| Selling, G&A expenses | (601) | (643) | (677) | (713) | (766) | (782) |
| % of Revenue | 16% | 16% | 16% | 16% | 16% | 16% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | (89) | (95) | (100) | (105) | (113) | (116) |
| % of Revenue | 2% | 2% | 2% | 2% | 2% | 2% |
| Tax expense | (46) | (50) | (52) | (55) | (59) | (60) |
| Tax rate | 25% | 25% | 25% | 25% | 25% | 25% |
| Net profit | 143 | 153 | 161 | 169 | 182 | 186 |
| % Margin | 4% | 4% | 4% | 4% | 4% | 4% |