As of 2024-12-12, the Intrinsic Value of Lattice Semiconductor Corp (LSCC) is
35.78 USD. This LSCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 63.01 USD, the upside of Lattice Semiconductor Corp is
-43.20%.
The range of the Intrinsic Value is 24.82 - 68.99 USD
35.78 USD
Intrinsic Value
LSCC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.82 - 68.99 |
35.78 |
-43.2% |
| DCF (Growth 10y) |
31.33 - 83.06 |
44.24 |
-29.8% |
| DCF (EBITDA 5y) |
32.16 - 59.81 |
41.04 |
-34.9% |
| DCF (EBITDA 10y) |
38.80 - 72.83 |
49.83 |
-20.9% |
| Fair Value |
25.97 - 25.97 |
25.97 |
-58.78% |
| P/E |
23.09 - 42.40 |
31.07 |
-50.7% |
| EV/EBITDA |
22.18 - 41.31 |
31.00 |
-50.8% |
| EPV |
15.60 - 19.69 |
17.65 |
-72.0% |
| DDM - Stable |
7.02 - 18.89 |
12.96 |
-79.4% |
| DDM - Multi |
10.38 - 22.06 |
14.15 |
-77.5% |
LSCC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,692.80 |
| Beta |
2.52 |
| Outstanding shares (mil) |
137.97 |
| Enterprise Value (mil) |
8,568.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.65% |
| Cost of Debt |
4.25% |
| WACC |
7.90% |