As of 2025-01-15, the Intrinsic Value of Lennar Corp (LEN) is
188.86 USD. This Lennar valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 135.18 USD, the upside of Lennar Corp is
39.70%.
The range of the Intrinsic Value is 161.42 - 229.09 USD
188.86 USD
Intrinsic Value
Lennar Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
161.42 - 229.09 |
188.86 |
39.7% |
| DCF (Growth 10y) |
187.16 - 261.22 |
217.33 |
60.8% |
| DCF (EBITDA 5y) |
166.33 - 189.30 |
176.71 |
30.7% |
| DCF (EBITDA 10y) |
195.42 - 232.53 |
212.31 |
57.1% |
| Fair Value |
345.35 - 345.35 |
345.35 |
155.47% |
| P/E |
124.73 - 130.92 |
127.79 |
-5.5% |
| EV/EBITDA |
134.76 - 148.34 |
141.90 |
5.0% |
| EPV |
171.33 - 215.19 |
193.26 |
43.0% |
| DDM - Stable |
101.59 - 190.23 |
145.91 |
7.9% |
| DDM - Multi |
130.36 - 192.03 |
155.44 |
15.0% |
Lennar Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36,666.22 |
| Beta |
0.98 |
| Outstanding shares (mil) |
271.24 |
| Enterprise Value (mil) |
36,222.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.99% |
| Cost of Debt |
4.25% |
| WACC |
9.16% |