As of 2024-12-11, the Intrinsic Value of Livent Corp (LTHM) is
27.87 USD. This LTHM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.51 USD, the upside of Livent Corp is
68.80%.
The range of the Intrinsic Value is 20.96 - 42.21 USD
27.87 USD
Intrinsic Value
LTHM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.96 - 42.21 |
27.87 |
68.8% |
| DCF (Growth 10y) |
31.91 - 62.40 |
41.89 |
153.7% |
| DCF (EBITDA 5y) |
41.39 - 66.77 |
47.29 |
186.4% |
| DCF (EBITDA 10y) |
49.64 - 82.84 |
58.33 |
253.3% |
| Fair Value |
52.12 - 52.12 |
52.12 |
215.69% |
| P/E |
23.65 - 59.54 |
41.53 |
151.6% |
| EV/EBITDA |
27.21 - 45.12 |
32.18 |
94.9% |
| EPV |
(5.77) - (7.40) |
(6.58) |
-139.9% |
| DDM - Stable |
17.22 - 44.79 |
31.01 |
87.8% |
| DDM - Multi |
22.49 - 45.57 |
30.13 |
82.5% |
LTHM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,970.48 |
| Beta |
1.78 |
| Outstanding shares (mil) |
179.92 |
| Enterprise Value (mil) |
3,100.98 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.33% |
| Cost of Debt |
5.60% |
| WACC |
8.04% |