As of 2024-12-11, the Intrinsic Value of LCI Industries (LCII) is
357.77 USD. This LCII valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 118.59 USD, the upside of LCI Industries is
201.70%.
The range of the Intrinsic Value is 202.48 - 1,761.55 USD
357.77 USD
Intrinsic Value
LCII Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
202.48 - 1,761.55 |
357.77 |
201.7% |
| DCF (Growth 10y) |
295.96 - 2,481.65 |
514.60 |
333.9% |
| DCF (EBITDA 5y) |
153.10 - 225.99 |
187.56 |
58.2% |
| DCF (EBITDA 10y) |
229.67 - 352.77 |
285.51 |
140.8% |
| Fair Value |
43.08 - 43.08 |
43.08 |
-63.67% |
| P/E |
87.74 - 124.08 |
104.70 |
-11.7% |
| EV/EBITDA |
68.91 - 140.17 |
100.16 |
-15.5% |
| EPV |
149.75 - 236.97 |
193.36 |
63.1% |
| DDM - Stable |
58.77 - 409.95 |
234.36 |
97.6% |
| DDM - Multi |
158.82 - 809.25 |
260.30 |
119.5% |
LCII Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,019.30 |
| Beta |
1.14 |
| Outstanding shares (mil) |
25.46 |
| Enterprise Value (mil) |
3,680.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.13% |
| Cost of Debt |
4.54% |
| WACC |
6.32% |