LOVE
Lovesac Co
Price:  
19.31 
USD
Volume:  
97,114.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LOVE Intrinsic Value

54.90 %
Upside

What is the intrinsic value of LOVE?

As of 2025-07-07, the Intrinsic Value of Lovesac Co (LOVE) is 29.91 USD. This LOVE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.31 USD, the upside of Lovesac Co is 54.90%.

The range of the Intrinsic Value is 20.60 - 60.35 USD

Is LOVE undervalued or overvalued?

Based on its market price of 19.31 USD and our intrinsic valuation, Lovesac Co (LOVE) is undervalued by 54.90%.

19.31 USD
Stock Price
29.91 USD
Intrinsic Value
Intrinsic Value Details

LOVE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.60 - 60.35 29.91 54.9%
DCF (Growth 10y) 47.36 - 145.39 70.38 264.5%
DCF (EBITDA 5y) 34.33 - 49.65 39.28 103.4%
DCF (EBITDA 10y) 55.13 - 83.34 64.70 235.1%
Fair Value 23.02 - 23.02 23.02 19.23%
P/E 14.37 - 23.61 17.58 -9.0%
EV/EBITDA 16.09 - 67.73 32.78 69.7%
EPV 18.56 - 23.47 21.01 8.8%
DDM - Stable 6.35 - 18.94 12.64 -34.5%
DDM - Multi 20.96 - 50.71 29.91 54.9%

LOVE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 286.75
Beta 2.06
Outstanding shares (mil) 14.85
Enterprise Value (mil) 259.85
Market risk premium 4.60%
Cost of Equity 10.77%
Cost of Debt 4.48%
WACC 7.08%