As of 2024-12-15, the Intrinsic Value of Landsea Homes Corp (LSEA) is
44.33 USD. This LSEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.87 USD, the upside of Landsea Homes Corp is
349.10%.
The range of the Intrinsic Value is 22.88 - 115.00 USD
44.33 USD
Intrinsic Value
LSEA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.88 - 115.00 |
44.33 |
349.1% |
| DCF (Growth 10y) |
32.72 - 132.98 |
56.22 |
469.6% |
| DCF (EBITDA 5y) |
17.75 - 27.84 |
22.40 |
127.0% |
| DCF (EBITDA 10y) |
26.72 - 40.37 |
32.93 |
233.6% |
| Fair Value |
3.67 - 3.67 |
3.67 |
-62.77% |
| P/E |
7.80 - 18.03 |
12.46 |
26.2% |
| EV/EBITDA |
(9.57) - (0.50) |
(4.79) |
-148.5% |
| EPV |
(1.26) - 3.68 |
1.21 |
-87.8% |
| DDM - Stable |
4.29 - 10.65 |
7.47 |
-24.3% |
| DDM - Multi |
21.06 - 41.61 |
28.06 |
184.3% |
LSEA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
358.08 |
| Beta |
1.53 |
| Outstanding shares (mil) |
36.28 |
| Enterprise Value (mil) |
1,058.02 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.60% |
| Cost of Debt |
4.25% |
| WACC |
6.93% |