LDL
Lydall Inc
Price:  
62.09 
USD
Volume:  
231,002.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LDL Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Lydall Inc (LDL) is 41.43 USD. This LDL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.09 USD, the upside of Lydall Inc is %.

The range of the Intrinsic Value is 20.37 - 150.01 USD

62.09 USD
Stock Price
41.43 USD
Intrinsic Value
Intrinsic Value Details

LDL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.37 - 150.01 41.43 -33.3%
DCF (Growth 10y) 77.64 - 448.08 137.96 122.2%
DCF (EBITDA 5y) 38.24 - 55.82 43.84 -29.4%
DCF (EBITDA 10y) 80.79 - 123.95 95.99 54.6%
Fair Value 4.73 - 4.73 4.73 -92.37%
P/E (0.73) - (0.78) (0.76) -101.2%
EV/EBITDA 36.97 - 50.74 42.57 -31.4%
EPV 10.27 - 18.79 14.53 -76.6%
DDM - Stable (0.46) - (2.41) (1.44) -102.3%
DDM - Multi 25.63 - 106.24 41.59 -33.0%

LDL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,119.93
Beta 3.05
Outstanding shares (mil) 18.04
Enterprise Value (mil) 1,277.47
Market risk premium 4.24%
Cost of Equity 8.06%
Cost of Debt 6.47%
WACC 7.52%