LEGH
Legacy Housing Corp
Price:  
22.49 
USD
Volume:  
43,435.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LEGH Intrinsic Value

64.40 %
Upside

What is the intrinsic value of LEGH?

As of 2025-07-18, the Intrinsic Value of Legacy Housing Corp (LEGH) is 36.97 USD. This LEGH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.49 USD, the upside of Legacy Housing Corp is 64.40%.

The range of the Intrinsic Value is 30.00 - 48.73 USD

Is LEGH undervalued or overvalued?

Based on its market price of 22.49 USD and our intrinsic valuation, Legacy Housing Corp (LEGH) is undervalued by 64.40%.

22.49 USD
Stock Price
36.97 USD
Intrinsic Value
Intrinsic Value Details

LEGH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.00 - 48.73 36.97 64.4%
DCF (Growth 10y) 33.39 - 53.15 40.78 81.3%
DCF (EBITDA 5y) 28.98 - 36.29 30.61 36.1%
DCF (EBITDA 10y) 32.88 - 42.82 35.92 59.7%
Fair Value 43.62 - 43.62 43.62 93.94%
P/E 23.91 - 38.51 28.08 24.8%
EV/EBITDA 21.30 - 27.67 22.75 1.2%
EPV 24.55 - 34.79 29.67 31.9%
DDM - Stable 13.72 - 26.76 20.24 -10.0%
DDM - Multi 15.78 - 25.10 19.47 -13.4%

LEGH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 542.46
Beta 0.66
Outstanding shares (mil) 24.12
Enterprise Value (mil) 539.04
Market risk premium 4.60%
Cost of Equity 10.46%
Cost of Debt 5.84%
WACC 7.59%