As of 2024-12-12, the Intrinsic Value of Legacy Housing Corp (LEGH) is
36.05 USD. This LEGH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.75 USD, the upside of Legacy Housing Corp is
40.00%.
The range of the Intrinsic Value is 27.41 - 53.47 USD
36.05 USD
Intrinsic Value
LEGH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.41 - 53.47 |
36.05 |
40.0% |
| DCF (Growth 10y) |
32.56 - 62.83 |
42.64 |
65.6% |
| DCF (EBITDA 5y) |
29.88 - 39.89 |
33.46 |
29.9% |
| DCF (EBITDA 10y) |
33.99 - 48.43 |
39.49 |
53.4% |
| Fair Value |
50.89 - 50.89 |
50.89 |
97.64% |
| P/E |
25.24 - 32.17 |
26.13 |
1.5% |
| EV/EBITDA |
25.28 - 31.77 |
28.21 |
9.6% |
| EPV |
22.91 - 36.26 |
29.59 |
14.9% |
| DDM - Stable |
17.77 - 45.90 |
31.83 |
23.6% |
| DDM - Multi |
22.67 - 47.56 |
30.92 |
20.1% |
LEGH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
622.12 |
| Beta |
0.99 |
| Outstanding shares (mil) |
24.16 |
| Enterprise Value (mil) |
623.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.62% |
| Cost of Debt |
5.71% |
| WACC |
7.50% |