LTHM
Livent Corp
Price:  
16.51 
USD
Volume:  
52,566,400.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LTHM Intrinsic Value

72.50 %
Upside

What is the intrinsic value of LTHM?

As of 2025-05-13, the Intrinsic Value of Livent Corp (LTHM) is 28.47 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 72.50%.

The range of the Intrinsic Value is 21.49 - 42.84 USD

Is LTHM undervalued or overvalued?

Based on its market price of 16.51 USD and our intrinsic valuation, Livent Corp (LTHM) is undervalued by 72.50%.

16.51 USD
Stock Price
28.47 USD
Intrinsic Value
Intrinsic Value Details

LTHM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.49 - 42.84 28.47 72.5%
DCF (Growth 10y) 32.78 - 63.36 42.85 159.5%
DCF (EBITDA 5y) 39.77 - 66.25 46.91 184.1%
DCF (EBITDA 10y) 48.43 - 82.48 58.26 252.8%
Fair Value 52.12 - 52.12 52.12 215.69%
P/E 24.07 - 63.34 43.20 161.6%
EV/EBITDA 24.78 - 43.59 30.92 87.3%
EPV (5.87) - (7.45) (6.66) -140.3%
DDM - Stable 17.65 - 45.45 31.55 91.1%
DDM - Multi 23.14 - 46.30 30.85 86.9%

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 8.20%
Cost of Debt 5.60%
WACC 7.92%