As of 2024-07-27, the Intrinsic Value of Liquidity Services Inc (LQDT) is
29.92 USD. This LQDT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.25 USD, the upside of Liquidity Services Inc is
%.
The range of the Intrinsic Value is 21.70 - 54.65 USD
29.92 USD
Intrinsic Value
LQDT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.70 - 54.65 |
29.92 |
34.5% |
| DCF (Growth 10y) |
25.92 - 63.14 |
35.24 |
58.4% |
| DCF (EBITDA 5y) |
22.72 - 27.59 |
24.84 |
11.6% |
| DCF (EBITDA 10y) |
26.59 - 33.12 |
29.44 |
32.3% |
| Fair Value |
16.73 - 16.73 |
16.73 |
-24.82% |
| P/E |
16.32 - 22.28 |
19.33 |
-13.1% |
| EV/EBITDA |
19.87 - 26.39 |
22.93 |
3.1% |
| EPV |
16.98 - 20.12 |
18.55 |
-16.6% |
| DDM - Stable |
5.64 - 17.67 |
11.65 |
-47.6% |
| DDM - Multi |
7.58 - 18.80 |
10.84 |
-51.3% |
LQDT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
678.18 |
| Beta |
0.53 |
| Outstanding shares (mil) |
30.48 |
| Enterprise Value (mil) |
569.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.86% |
| Cost of Debt |
5.00% |
| WACC |
6.31% |