As of 2024-12-14, 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
-33.30%.
The range of the Intrinsic Value is 20.37 - 150.01 USD
41.43 USD
Intrinsic Value
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) |
36.62 - 59.16 |
44.07 |
-29.0% |
| DCF (EBITDA 10y) |
78.33 - 129.72 |
96.38 |
55.2% |
| Fair Value |
4.73 - 4.73 |
4.73 |
-92.37% |
| P/E |
(0.87) - (0.96) |
(0.92) |
-101.5% |
| EV/EBITDA |
35.29 - 58.09 |
45.60 |
-26.6% |
| 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% |