As of 2025-05-16, the Intrinsic Value of Limbach Holdings Inc (LMB) is 124.66 USD. This LMB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 122.54 USD, the upside of Limbach Holdings Inc is 1.7%.

The range of the Intrinsic Value is 90.44 - 207.93 USD.

Is LMB undervalued or overvalued?

Based on its market price of 122.54 USD and our intrinsic valuation, Limbach Holdings Inc (LMB) is undervalued by 1.7%.

122.54 USD

Stock Price

124.66 USD

Intrinsic Value

Intrinsic Value Details

LMB Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	90.44 - 207.93	124.66	1.7%
DCF (Growth Exit 10Y)	112.53 - 246.48	151.94	24.0%
DCF (EBITDA Exit 5Y)	105.21 - 149.87	117.81	-3.9%
DCF (EBITDA Exit 10Y)	119.75 - 176.03	137.79	12.4%
Peter Lynch Fair Value	66.43 - 66.43	66.43	-45.79%
P/E Multiples	55.75 - 100.01	75.25	-38.6%
EV/EBITDA Multiples	47.5 - 99.39	68.44	-44.2%
Earnings Power Value	24.77 - 32.12	28.44	-76.8%
Dividend Discount Model - Stable	22.88 - 70.86	46.87	-61.8%
Dividend Discount Model - Multi Stages	72.83 - 180.03	104.27	-14.9%

LMB Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Comfort Systems USA Inc	453.96 - 852.47	588.29	27.0%
Sterling Construction Company Inc	140.57 - 287.07	185.59	0.4%
Construction Partners Inc	78.66 - 209.96	117.59	18.7%
IES Holdings Inc	127.25 - 227.66	162.59	-38.1%
MYR Group Inc	110.12 - 252.04	152.71	-6.6%
Argan Inc	129.25 - 414.89	190.38	3.9%
Badger Daylighting Ltd	5.05 - 14.17	7.61	-81.0%
Bird Construction Inc	25.72 - 54.18	34.54	40.8%
Aegion Corp	10.88 - 19.53	14.17	-52.8%
Ameresco Inc	(7.17) - 16.96	0.78	-94.7%

LMB Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,424
Beta	1.98
Outstanding shares (mil)	12
Enterprise Value (mil)	1,396

Market risk premium	5.1%
Cost of Equity	9.75%
Cost of Debt	5.45%
WACC	9.6%