As of 2024-12-05, the Intrinsic Value of Lindsay Corp (LNN) is
162.27 USD. This LNN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 132.77 USD, the upside of Lindsay Corp is
22.20%.
The range of the Intrinsic Value is 121.13 - 257.89 USD
162.27 USD
Intrinsic Value
LNN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
121.13 - 257.89 |
162.27 |
22.2% |
| DCF (Growth 10y) |
143.07 - 290.37 |
187.76 |
41.4% |
| DCF (EBITDA 5y) |
156.50 - 193.30 |
178.41 |
34.4% |
| DCF (EBITDA 10y) |
179.71 - 234.02 |
209.17 |
57.5% |
| Fair Value |
152.67 - 152.67 |
152.67 |
14.99% |
| P/E |
154.56 - 196.51 |
172.22 |
29.7% |
| EV/EBITDA |
88.49 - 144.87 |
119.31 |
-10.1% |
| EPV |
86.31 - 113.81 |
100.06 |
-24.6% |
| DDM - Stable |
56.39 - 165.54 |
110.97 |
-16.4% |
| DDM - Multi |
98.10 - 221.50 |
135.72 |
2.2% |
LNN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,440.55 |
| Beta |
0.69 |
| Outstanding shares (mil) |
10.85 |
| Enterprise Value (mil) |
1,364.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.45% |
| Cost of Debt |
4.25% |
| WACC |
7.15% |