LQDT
Liquidity Services Inc
Price:  
19.12 
USD
Volume:  
68,263.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LQDT Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Liquidity Services Inc (LQDT) is 27.55 USD. This LQDT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.12 USD, the upside of Liquidity Services Inc is %.

The range of the Intrinsic Value is 20.93 - 43.97 USD

19.12 USD
Stock Price
27.55 USD
Intrinsic Value
Intrinsic Value Details

LQDT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.93 - 43.97 27.55 44.1%
DCF (Growth 10y) 24.94 - 50.56 32.33 69.1%
DCF (EBITDA 5y) 19.58 - 26.90 23.12 20.9%
DCF (EBITDA 10y) 23.28 - 31.83 27.33 42.9%
Fair Value 16.60 - 16.60 16.60 -13.19%
P/E 17.95 - 24.72 19.12 0.0%
EV/EBITDA 18.31 - 26.09 21.22 11.0%
EPV 16.52 - 18.82 17.67 -7.6%
DDM - Stable 5.37 - 14.06 9.72 -49.2%
DDM - Multi 7.17 - 14.71 9.66 -49.5%

LQDT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 587.37
Beta 0.68
Outstanding shares (mil) 30.72
Enterprise Value (mil) 478.73
Market risk premium 4.60%
Cost of Equity 9.45%
Cost of Debt 5.00%
WACC 6.61%