As of 2025-09-18, the Intrinsic Value of Lumentum Holdings Inc (LITE) is 20.78 USD. This Lumentum valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 163.34 USD, the upside of Lumentum Holdings Inc is -87.30%.
The range of the Intrinsic Value is 10.14 - 42.42 USD
Based on its market price of 163.34 USD and our intrinsic valuation, Lumentum Holdings Inc (LITE) is overvalued by 87.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (70.37) - (48.30) | (53.57) | -132.8% |
| DCF (Growth 10y) | (24.60) - 12.15 | (15.95) | -109.8% |
| DCF (EBITDA 5y) | 10.14 - 42.42 | 20.78 | -87.3% |
| DCF (EBITDA 10y) | 38.14 - 100.21 | 59.07 | -63.8% |
| Fair Value | 1.85 - 1.85 | 1.85 | -98.87% |
| P/E | 6.56 - 15.15 | 9.74 | -94.0% |
| EV/EBITDA | 21.26 - 104.93 | 47.56 | -70.9% |
| EPV | (32.78) - (33.87) | (33.32) | -120.4% |
| DDM - Stable | 3.67 - 12.09 | 7.88 | -95.2% |
| DDM - Multi | 9.87 - 25.84 | 14.36 | -91.2% |
| Market Cap (mil) | 11,417.47 |
| Beta | 2.35 |
| Outstanding shares (mil) | 69.90 |
| Enterprise Value (mil) | 13,469.97 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.91% |
| Cost of Debt | 5.50% |
| WACC | 7.99% |