LL
Lumber Liquidators Holdings Inc
Price:  
2.08 
USD
Volume:  
390,925.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LL Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Lumber Liquidators Holdings Inc (LL) is 12.86 USD. This LL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.08 USD, the upside of Lumber Liquidators Holdings Inc is %.

The range of the Intrinsic Value is 8.67 - 23.45 USD

2.08 USD
Stock Price
12.86 USD
Intrinsic Value
Intrinsic Value Details

LL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.67 - 23.45 12.86 518.4%
DCF (Growth 10y) 12.31 - 30.68 17.55 743.9%
DCF (EBITDA 5y) 9.30 - 14.60 10.78 418.3%
DCF (EBITDA 10y) 12.66 - 20.06 14.95 618.9%
Fair Value -81.58 - -81.58 -81.58 -4,022.02%
P/E (49.73) - 0.32 (34.94) -1779.6%
EV/EBITDA (19.13) - 5.70 (8.71) -519.0%
EPV 10.93 - 16.31 13.62 554.6%
DDM - Stable (19.15) - (62.99) (41.07) -2074.4%
DDM - Multi 5.77 - 15.60 8.53 309.9%

LL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 64.19
Beta 1.51
Outstanding shares (mil) 30.86
Enterprise Value (mil) 131.19
Market risk premium 4.60%
Cost of Equity 10.30%
Cost of Debt 5.00%
WACC 7.09%