As of 2024-07-27, the Intrinsic Value of LPL Financial Holdings Inc (LPLA) is
339.71 USD. This LPLA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 221.24 USD, the upside of LPL Financial Holdings Inc is
%.
The range of the Intrinsic Value is 269.25 - 462.37 USD
339.71 USD
Intrinsic Value
LPLA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
269.25 - 462.37 |
339.71 |
53.5% |
| DCF (Growth 10y) |
348.24 - 593.80 |
438.11 |
98.0% |
| DCF (EBITDA 5y) |
592.79 - 740.64 |
660.00 |
198.3% |
| DCF (EBITDA 10y) |
652.28 - 882.99 |
755.36 |
241.4% |
| Fair Value |
323.92 - 323.92 |
323.92 |
46.41% |
| P/E |
228.22 - 445.56 |
327.07 |
47.8% |
| EV/EBITDA |
313.95 - 687.81 |
543.18 |
145.5% |
| EPV |
183.78 - 263.25 |
223.51 |
1.0% |
| DDM - Stable |
104.01 - 235.28 |
169.65 |
-23.3% |
| DDM - Multi |
156.43 - 285.67 |
203.15 |
-8.2% |
LPLA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,528.84 |
| Beta |
-0.18 |
| Outstanding shares (mil) |
74.71 |
| Enterprise Value (mil) |
17,774.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.18% |
| Cost of Debt |
4.90% |
| WACC |
7.30% |