As of 2025-05-20, the Intrinsic Value of LHC Group Inc (LHCG) is 115.69 USD. This LHCG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 169.81 USD, the upside of LHC Group Inc is -31.90%.
The range of the Intrinsic Value is 74.43 - 225.05 USD
Based on its market price of 169.81 USD and our intrinsic valuation, LHC Group Inc (LHCG) is overvalued by 31.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 74.43 - 225.05 | 115.69 | -31.9% |
| DCF (Growth 10y) | 120.66 - 333.39 | 179.38 | 5.6% |
| DCF (EBITDA 5y) | 161.55 - 211.38 | 194.15 | 14.3% |
| DCF (EBITDA 10y) | 189.97 - 275.79 | 237.98 | 40.1% |
| Fair Value | 50.78 - 50.78 | 50.78 | -70.09% |
| P/E | 60.41 - 149.76 | 100.22 | -41.0% |
| EV/EBITDA | 49.13 - 118.95 | 87.32 | -48.6% |
| EPV | 15.26 - 32.62 | 23.94 | -85.9% |
| DDM - Stable | 16.11 - 51.41 | 33.76 | -80.1% |
| DDM - Multi | 91.85 - 232.03 | 132.09 | -22.2% |
| Market Cap (mil) | 5,269.71 |
| Beta | 0.44 |
| Outstanding shares (mil) | 31.03 |
| Enterprise Value (mil) | 5,997.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.19% |
| Cost of Debt | 6.67% |
| WACC | 8.74% |