LGIH
LGI Homes Inc
Price:  
94.90 
USD
Volume:  
140,531.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LGIH Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of LGI Homes Inc (LGIH) is 85.08 USD. This LGIH valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 94.90 USD, the upside of LGI Homes Inc is %.

The range of the Intrinsic Value is 49.08 - 148.82 USD

94.90 USD
Stock Price
85.08 USD
Intrinsic Value
Intrinsic Value Details

LGIH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (63.20) - (59.05) (61.75) -165.1%
DCF (Growth 10y) 49.08 - 148.82 85.08 -10.4%
DCF (EBITDA 5y) 68.79 - 138.74 107.06 12.8%
DCF (EBITDA 10y) 106.59 - 205.56 156.80 65.2%
Fair Value 106.01 - 106.01 106.01 11.71%
P/E 70.33 - 93.33 82.40 -13.2%
EV/EBITDA 14.56 - 45.36 33.78 -64.4%
EPV 53.31 - 85.80 69.55 -26.7%
DDM - Stable 39.54 - 83.77 61.66 -35.0%
DDM - Multi 112.10 - 191.60 142.07 49.7%

LGIH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,236.79
Beta 2.71
Outstanding shares (mil) 23.57
Enterprise Value (mil) 3,648.82
Market risk premium 4.60%
Cost of Equity 13.42%
Cost of Debt 6.06%
WACC 10.15%