LNN
Lindsay Corp
Price:  
138.64 
USD
Volume:  
185,443.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LNN Intrinsic Value

3.80 %
Upside

What is the intrinsic value of LNN?

As of 2025-07-19, the Intrinsic Value of Lindsay Corp (LNN) is 143.92 USD. This LNN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.64 USD, the upside of Lindsay Corp is 3.80%.

The range of the Intrinsic Value is 109.39 - 219.61 USD

Is LNN undervalued or overvalued?

Based on its market price of 138.64 USD and our intrinsic valuation, Lindsay Corp (LNN) is undervalued by 3.80%.

138.64 USD
Stock Price
143.92 USD
Intrinsic Value
Intrinsic Value Details

LNN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 109.39 - 219.61 143.92 3.8%
DCF (Growth 10y) 134.41 - 259.16 173.80 25.4%
DCF (EBITDA 5y) 151.70 - 168.96 159.39 15.0%
DCF (EBITDA 10y) 170.46 - 204.43 185.84 34.0%
Fair Value 174.74 - 174.74 174.74 26.04%
P/E 134.73 - 187.88 151.46 9.2%
EV/EBITDA 121.69 - 144.15 128.59 -7.3%
EPV 72.48 - 92.51 82.49 -40.5%
DDM - Stable 57.63 - 158.26 107.95 -22.1%
DDM - Multi 92.32 - 194.01 124.78 -10.0%

LNN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,507.02
Beta 0.93
Outstanding shares (mil) 10.87
Enterprise Value (mil) 1,425.99
Market risk premium 4.60%
Cost of Equity 9.23%
Cost of Debt 4.25%
WACC 8.81%