As of 2024-09-11, the Intrinsic Value of LGI Homes Inc (LGIH) is
91.45 USD. This LGIH valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 104.67 USD, the upside of LGI Homes Inc is
%.
The range of the Intrinsic Value is 49.38 - 172.65 USD
91.45 USD
Intrinsic Value
LGIH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(52.91) - (28.03) |
(44.52) |
-142.5% |
| DCF (Growth 10y) |
49.38 - 172.65 |
91.45 |
-12.6% |
| DCF (EBITDA 5y) |
60.60 - 148.32 |
97.35 |
-7.0% |
| DCF (EBITDA 10y) |
100.03 - 218.68 |
148.94 |
42.3% |
| Fair Value |
109.40 - 109.40 |
109.40 |
4.52% |
| P/E |
76.23 - 100.07 |
87.00 |
-16.9% |
| EV/EBITDA |
11.04 - 51.65 |
34.71 |
-66.8% |
| EPV |
49.61 - 82.43 |
66.02 |
-36.9% |
| DDM - Stable |
45.81 - 101.80 |
73.81 |
-29.5% |
| DDM - Multi |
125.90 - 222.57 |
161.31 |
54.1% |
LGIH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,459.75 |
| Beta |
2.19 |
| Outstanding shares (mil) |
23.50 |
| Enterprise Value (mil) |
3,968.99 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.99% |
| Cost of Debt |
6.25% |
| WACC |
10.12% |