As of 2025-05-04, the Intrinsic Value of Lattice Semiconductor Corp (LSCC) is 12.10 USD. This LSCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.89 USD, the upside of Lattice Semiconductor Corp is -76.70%.
The range of the Intrinsic Value is 8.48 - 23.53 USD
Based on its market price of 51.89 USD and our intrinsic valuation, Lattice Semiconductor Corp (LSCC) is overvalued by 76.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.48 - 23.53 | 12.10 | -76.7% |
| DCF (Growth 10y) | 11.45 - 31.53 | 16.31 | -68.6% |
| DCF (EBITDA 5y) | 11.02 - 19.27 | 14.38 | -72.3% |
| DCF (EBITDA 10y) | 13.93 - 25.42 | 18.50 | -64.4% |
| Fair Value | 11.11 - 11.11 | 11.11 | -78.60% |
| P/E | 6.11 - 15.85 | 10.03 | -80.7% |
| EV/EBITDA | 7.65 - 21.24 | 13.18 | -74.6% |
| EPV | 13.82 - 18.47 | 16.14 | -68.9% |
| DDM - Stable | 2.62 - 9.24 | 5.93 | -88.6% |
| DDM - Multi | 3.62 - 10.84 | 5.54 | -89.3% |
| Market Cap (mil) | 7,140.58 |
| Beta | 2.51 |
| Outstanding shares (mil) | 137.61 |
| Enterprise Value (mil) | 7,004.29 |
| Market risk premium | 4.60% |
| Cost of Equity | 12.09% |
| Cost of Debt | 5.00% |
| WACC | 8.40% |