As of 2025-10-26, the Intrinsic Value of LCI Industries (LCII) is 115.97 USD. This LCII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 92.04 USD, the upside of LCI Industries is 26.00%.
The range of the Intrinsic Value is 73.04 - 232.75 USD
Based on its market price of 92.04 USD and our intrinsic valuation, LCI Industries (LCII) is undervalued by 26.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.04 - 232.75 | 115.97 | 26.0% |
| DCF (Growth 10y) | 82.38 - 233.82 | 123.40 | 34.1% |
| DCF (EBITDA 5y) | 68.92 - 98.07 | 83.81 | -8.9% |
| DCF (EBITDA 10y) | 83.71 - 115.19 | 99.16 | 7.7% |
| Fair Value | 140.03 - 140.03 | 140.03 | 52.14% |
| P/E | 91.93 - 91.93 | 91.93 | -0.1% |
| EV/EBITDA | 61.11 - 104.95 | 78.88 | -14.3% |
| EPV | 121.04 - 159.89 | 140.46 | 52.6% |
| DDM - Stable | 58.15 - 163.02 | 110.58 | 20.1% |
| DDM - Multi | 74.41 - 149.94 | 98.22 | 6.7% |
| Market Cap (mil) | 2,231.05 |
| Beta | 0.99 |
| Outstanding shares (mil) | 24.24 |
| Enterprise Value (mil) | 2,231.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.03% |
| Cost of Debt | 4.39% |
| WACC | 7.49% |