As of 2025-06-22, the Intrinsic Value of Levi Strauss & Co (LEVI) is 24.63 USD. This LEVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.59 USD, the upside of Levi Strauss & Co is 40.00%.
The range of the Intrinsic Value is 18.97 - 35.43 USD
Based on its market price of 17.59 USD and our intrinsic valuation, Levi Strauss & Co (LEVI) is undervalued by 40.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.97 - 35.43 | 24.63 | 40.0% |
| DCF (Growth 10y) | 25.21 - 44.89 | 32.03 | 82.1% |
| DCF (EBITDA 5y) | 20.10 - 24.53 | 22.05 | 25.4% |
| DCF (EBITDA 10y) | 25.21 - 31.87 | 28.16 | 60.1% |
| Fair Value | 22.53 - 22.53 | 22.53 | 28.09% |
| P/E | 9.25 - 15.32 | 12.70 | -27.8% |
| EV/EBITDA | 13.69 - 22.09 | 17.70 | 0.6% |
| EPV | 12.68 - 16.44 | 14.56 | -17.2% |
| DDM - Stable | 6.85 - 16.44 | 11.65 | -33.8% |
| DDM - Multi | 15.37 - 27.65 | 19.67 | 11.8% |
| Market Cap (mil) | 6,953.85 |
| Beta | 1.04 |
| Outstanding shares (mil) | 395.33 |
| Enterprise Value (mil) | 7,372.95 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.07% |
| Cost of Debt | 4.25% |
| WACC | 8.42% |