LCUT
Lifetime Brands Inc
Price:  
5.02 
USD
Volume:  
59,095.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LCUT Intrinsic Value

326.40 %
Upside

As of 2025-02-12, the Intrinsic Value of Lifetime Brands Inc (LCUT) is 21.40 USD. This LCUT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.02 USD, the upside of Lifetime Brands Inc is 326.40%.

The range of the Intrinsic Value is 12.29 - 46.16 USD

5.02 USD
Stock Price
21.40 USD
Intrinsic Value
Intrinsic Value Details

LCUT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.29 - 46.16 21.40 326.4%
DCF (Growth 10y) 15.53 - 51.31 25.28 403.6%
DCF (EBITDA 5y) 11.19 - 26.83 16.65 231.7%
DCF (EBITDA 10y) 15.23 - 34.99 22.17 341.6%
Fair Value -4.82 - -4.82 -4.82 -196.08%
P/E (13.50) - 12.51 (1.90) -137.9%
EV/EBITDA 4.27 - 14.53 8.86 76.5%
EPV 10.88 - 24.14 17.51 248.9%
DDM - Stable (4.65) - (10.81) (7.73) -254.0%
DDM - Multi 7.33 - 13.73 9.60 91.3%

LCUT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 111.24
Beta 1.32
Outstanding shares (mil) 22.16
Enterprise Value (mil) 306.79
Market risk premium 4.60%
Cost of Equity 13.28%
Cost of Debt 9.14%
WACC 9.14%