As of 2024-12-14, the Intrinsic Value of Limoneira Co (LMNR) is
26.78 USD. This LMNR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.02 USD, the upside of Limoneira Co is
-0.90%.
The range of the Intrinsic Value is 16.50 - 66.09 USD
26.78 USD
Intrinsic Value
LMNR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.50 - 66.09 |
26.78 |
-0.9% |
| DCF (Growth 10y) |
22.28 - 81.48 |
34.61 |
28.1% |
| DCF (EBITDA 5y) |
4.42 - 6.50 |
5.00 |
-81.5% |
| DCF (EBITDA 10y) |
8.71 - 11.53 |
9.62 |
-64.4% |
| Fair Value |
8.48 - 8.48 |
8.48 |
-68.63% |
| P/E |
1.63 - 5.02 |
2.93 |
-89.1% |
| EV/EBITDA |
(2.64) - 3.08 |
(0.58) |
-102.2% |
| EPV |
(9.80) - (11.85) |
(10.82) |
-140.1% |
| DDM - Stable |
5.00 - 22.06 |
13.53 |
-49.9% |
| DDM - Multi |
24.85 - 78.68 |
37.02 |
37.0% |
LMNR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
487.71 |
| Beta |
0.70 |
| Outstanding shares (mil) |
18.05 |
| Enterprise Value (mil) |
527.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.06% |
| Cost of Debt |
5.50% |
| WACC |
5.91% |