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
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% |
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% |