As of 2024-12-15, the Intrinsic Value of Lifetime Brands Inc (LCUT) is
22.24 USD. This LCUT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.40 USD, the upside of Lifetime Brands Inc is
247.50%.
The range of the Intrinsic Value is 13.13 - 46.00 USD
22.24 USD
Intrinsic Value
LCUT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.13 - 46.00 |
22.24 |
247.5% |
| DCF (Growth 10y) |
16.53 - 51.14 |
26.24 |
310.0% |
| DCF (EBITDA 5y) |
13.55 - 26.77 |
19.73 |
208.4% |
| DCF (EBITDA 10y) |
17.46 - 34.91 |
25.10 |
292.2% |
| Fair Value |
-4.82 - -4.82 |
-4.82 |
-175.36% |
| P/E |
(16.55) - 11.93 |
(4.71) |
-173.6% |
| EV/EBITDA |
6.07 - 14.48 |
8.56 |
33.8% |
| EPV |
11.58 - 24.09 |
17.84 |
178.7% |
| DDM - Stable |
(5.23) - (11.78) |
(8.51) |
-232.9% |
| DDM - Multi |
8.46 - 15.13 |
10.88 |
70.1% |
LCUT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
141.82 |
| Beta |
1.21 |
| Outstanding shares (mil) |
22.16 |
| Enterprise Value (mil) |
337.37 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.14% |
| Cost of Debt |
9.14% |
| WACC |
8.95% |