LSEA
Landsea Homes Corp
Price:  
6.95 
USD
Volume:  
340,856.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LSEA Intrinsic Value

951.80 %
Upside

Is LSEA undervalued or overvalued?

As of 2025-03-26, the Intrinsic Value of Landsea Homes Corp (LSEA) is 73.10 USD. This LSEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.95 USD, the upside of Landsea Homes Corp is 951.80%. This means that LSEA is undervalued by 951.80%.

The range of the Intrinsic Value is 39.93 - 196.00 USD

6.95 USD
Stock Price
73.10 USD
Intrinsic Value
Intrinsic Value Details

LSEA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.93 - 196.00 73.10 951.8%
DCF (Growth 10y) 33.45 - 153.50 59.12 750.6%
DCF (EBITDA 5y) 21.95 - 33.78 26.94 287.6%
DCF (EBITDA 10y) 30.14 - 43.99 35.94 417.2%
Fair Value 2.36 - 2.36 2.36 -66.09%
P/E 10.46 - 16.16 11.33 63.0%
EV/EBITDA 4.61 - 12.11 7.59 9.2%
EPV (0.93) - 3.17 1.12 -83.9%
DDM - Stable 2.22 - 4.91 3.56 -48.7%
DDM - Multi 11.31 - 20.61 14.71 111.7%

LSEA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 252.49
Beta 1.60
Outstanding shares (mil) 36.33
Enterprise Value (mil) 252.49
Market risk premium 4.60%
Cost of Equity 15.34%
Cost of Debt 4.25%
WACC 6.40%