LQDT
Liquidity Services Inc
Price:  
27.17 
USD
Volume:  
140,864.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LQDT Intrinsic Value

78.10 %
Upside

What is the intrinsic value of LQDT?

As of 2025-09-15, the Intrinsic Value of Liquidity Services Inc (LQDT) is 48.39 USD. This LQDT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.17 USD, the upside of Liquidity Services Inc is 78.10%.

The range of the Intrinsic Value is 35.82 - 80.84 USD

Is LQDT undervalued or overvalued?

Based on its market price of 27.17 USD and our intrinsic valuation, Liquidity Services Inc (LQDT) is undervalued by 78.10%.

27.17 USD
Stock Price
48.39 USD
Intrinsic Value
Intrinsic Value Details

LQDT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.82 - 80.84 48.39 78.1%
DCF (Growth 10y) 45.43 - 98.59 60.34 122.1%
DCF (EBITDA 5y) 38.71 - 49.72 41.43 52.5%
DCF (EBITDA 10y) 50.36 - 66.03 54.73 101.4%
Fair Value 21.32 - 21.32 21.32 -21.52%
P/E 22.56 - 30.18 28.31 4.2%
EV/EBITDA 26.90 - 34.19 28.47 4.8%
EPV 18.31 - 20.97 19.64 -27.7%
DDM - Stable 6.78 - 17.53 12.16 -55.3%
DDM - Multi 13.13 - 26.48 17.57 -35.3%

LQDT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 848.79
Beta 0.91
Outstanding shares (mil) 31.24
Enterprise Value (mil) 693.19
Market risk premium 4.60%
Cost of Equity 9.59%
Cost of Debt 5.00%
WACC 6.62%