As of 2024-12-15, the Intrinsic Value of Lindsay Corp (LNN) is
122.60 USD. This LNN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 130.66 USD, the upside of Lindsay Corp is
-6.20%.
The range of the Intrinsic Value is 88.82 - 215.03 USD
122.60 USD
Intrinsic Value
LNN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
88.82 - 215.03 |
122.60 |
-6.2% |
| DCF (Growth 10y) |
98.65 - 224.44 |
132.60 |
1.5% |
| DCF (EBITDA 5y) |
99.36 - 138.09 |
118.91 |
-9.0% |
| DCF (EBITDA 10y) |
109.86 - 156.11 |
132.22 |
1.2% |
| Fair Value |
152.53 - 152.53 |
152.53 |
16.73% |
| P/E |
139.46 - 195.84 |
162.68 |
24.5% |
| EV/EBITDA |
81.41 - 136.34 |
107.25 |
-17.9% |
| EPV |
86.27 - 110.81 |
98.54 |
-24.6% |
| DDM - Stable |
64.88 - 219.04 |
141.97 |
8.7% |
| DDM - Multi |
80.32 - 206.65 |
115.20 |
-11.8% |
LNN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,418.97 |
| Beta |
0.69 |
| Outstanding shares (mil) |
10.86 |
| Enterprise Value (mil) |
1,343.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.54% |
| Cost of Debt |
4.25% |
| WACC |
7.23% |