As of 2025-07-25, the Intrinsic Value of Levi Strauss & Co (LEVI) is 24.86 USD. This LEVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.56 USD, the upside of Levi Strauss & Co is 20.90%.
The range of the Intrinsic Value is 19.34 - 35.14 USD
Based on its market price of 20.56 USD and our intrinsic valuation, Levi Strauss & Co (LEVI) is undervalued by 20.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.34 - 35.14 | 24.86 | 20.9% |
| DCF (Growth 10y) | 24.81 - 42.84 | 31.16 | 51.6% |
| DCF (EBITDA 5y) | 20.75 - 24.58 | 22.16 | 7.8% |
| DCF (EBITDA 10y) | 25.45 - 31.34 | 27.82 | 35.3% |
| Fair Value | 25.63 - 25.63 | 25.63 | 24.66% |
| P/E | 9.08 - 20.42 | 14.47 | -29.6% |
| EV/EBITDA | 13.95 - 23.60 | 19.00 | -7.6% |
| EPV | 12.66 - 16.18 | 14.42 | -29.9% |
| DDM - Stable | 7.83 - 18.39 | 13.11 | -36.2% |
| DDM - Multi | 15.16 - 26.71 | 19.25 | -6.4% |
| Market Cap (mil) | 8,127.98 |
| Beta | 1.04 |
| Outstanding shares (mil) | 395.33 |
| Enterprise Value (mil) | 8,513.98 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.09% |
| Cost of Debt | 4.25% |
| WACC | 8.53% |