As of 2024-10-13, the Intrinsic Value of Lincoln Electric Holdings Inc (LECO) is
208.49 USD. This LECO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 194.33 USD, the upside of Lincoln Electric Holdings Inc is
7.30%.
The range of the Intrinsic Value is 154.43 - 322.84 USD
208.49 USD
Intrinsic Value
LECO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
154.43 - 322.84 |
208.49 |
7.3% |
| DCF (Growth 10y) |
194.27 - 383.80 |
255.62 |
31.5% |
| DCF (EBITDA 5y) |
197.82 - 249.56 |
225.53 |
16.1% |
| DCF (EBITDA 10y) |
239.12 - 317.95 |
278.61 |
43.4% |
| Fair Value |
167.37 - 167.37 |
167.37 |
-13.87% |
| P/E |
210.45 - 250.17 |
231.58 |
19.2% |
| EV/EBITDA |
155.35 - 203.01 |
178.80 |
-8.0% |
| EPV |
73.31 - 98.86 |
86.09 |
-55.7% |
| DDM - Stable |
72.32 - 189.96 |
131.14 |
-32.5% |
| DDM - Multi |
120.94 - 241.15 |
160.50 |
-17.4% |
LECO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,014.62 |
| Beta |
1.03 |
| Outstanding shares (mil) |
56.68 |
| Enterprise Value (mil) |
11,846.64 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.50% |
| Cost of Debt |
4.25% |
| WACC |
8.94% |