As of 2024-09-14, the Intrinsic Value of Louisiana-Pacific Corp (LPX) is
104.88 USD. This LPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 97.92 USD, the upside of Louisiana-Pacific Corp is
%.
The range of the Intrinsic Value is 71.57 - 209.11 USD
104.88 USD
Intrinsic Value
LPX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
71.57 - 209.11 |
104.88 |
7.1% |
| DCF (Growth 10y) |
73.63 - 197.10 |
103.89 |
6.1% |
| DCF (EBITDA 5y) |
70.54 - 102.00 |
84.77 |
-13.4% |
| DCF (EBITDA 10y) |
73.84 - 110.19 |
89.70 |
-8.4% |
| Fair Value |
157.23 - 157.23 |
157.23 |
60.57% |
| P/E |
27.31 - 88.55 |
50.22 |
-48.7% |
| EV/EBITDA |
71.19 - 99.96 |
89.24 |
-8.9% |
| EPV |
98.19 - 146.21 |
122.20 |
24.8% |
| DDM - Stable |
56.31 - 222.42 |
139.37 |
42.3% |
| DDM - Multi |
45.28 - 139.78 |
68.49 |
-30.1% |
LPX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,881.82 |
| Beta |
1.53 |
| Outstanding shares (mil) |
70.28 |
| Enterprise Value (mil) |
6,911.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.18% |
| Cost of Debt |
4.50% |
| WACC |
7.95% |