LNN
Lindsay Corp
Price:  
119.30 
USD
Volume:  
89,154.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LNN Intrinsic Value

47.90 %
Upside

As of 2024-02-23, the Intrinsic Value of Lindsay Corp (LNN) is 176.45 USD. This LNN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.30 USD, the upside of Lindsay Corp is 47.90%.

The range of the Intrinsic Value is 120.97 - 357.83 USD

119.30 USD
Stock Price
176.45 USD
Intrinsic Value
Intrinsic Value Details

LNN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 120.97 - 357.83 176.45 47.9%
DCF (Growth 10y) 142.88 - 404.72 204.78 71.7%
DCF (EBITDA 5y) 96.93 - 129.77 110.67 -7.2%
DCF (EBITDA 10y) 121.11 - 169.93 141.48 18.6%
Fair Value 156.89 - 156.89 156.89 31.51%
P/E 83.34 - 127.34 110.32 -7.5%
EV/EBITDA 65.89 - 115.06 92.40 -22.5%
EPV 64.87 - 95.53 80.20 -32.8%
DDM - Stable 55.88 - 225.85 140.86 18.1%
DDM - Multi 93.80 - 295.73 142.54 19.5%

LNN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,315.88
Beta 0.68
Outstanding shares (mil) 11.03
Enterprise Value (mil) 1,271.85
Market risk premium 4.60%
Cost of Equity 8.18%
Cost of Debt 4.46%
WACC 7.84%