As of 2025-12-15, the Intrinsic Value of Liquidity Services Inc (LQDT) is 38.68 USD. This LQDT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.82 USD, the upside of Liquidity Services Inc is 21.60%.
The range of the Intrinsic Value is 27.84 - 75.43 USD
Based on its market price of 31.82 USD and our intrinsic valuation, Liquidity Services Inc (LQDT) is undervalued by 21.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.84 - 75.43 | 38.68 | 21.6% |
| DCF (Growth 10y) | 31.94 - 82.56 | 43.54 | 36.8% |
| DCF (EBITDA 5y) | 29.88 - 33.78 | 31.84 | 0.1% |
| DCF (EBITDA 10y) | 32.24 - 37.57 | 34.84 | 9.5% |
| Fair Value | 22.92 - 22.92 | 22.92 | -27.96% |
| P/E | 14.86 - 29.56 | 24.10 | -24.3% |
| EV/EBITDA | 26.32 - 30.87 | 28.10 | -11.7% |
| EPV | 21.05 - 24.70 | 22.88 | -28.1% |
| DDM - Stable | 7.49 - 22.25 | 14.87 | -53.3% |
| DDM - Multi | 10.18 - 24.20 | 14.41 | -54.7% |
| Market Cap (mil) | 974.96 |
| Beta | 0.82 |
| Outstanding shares (mil) | 30.64 |
| Enterprise Value (mil) | 800.36 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.64% |
| Cost of Debt | 5.00% |
| WACC | 6.63% |