As of 2025-10-31, the Intrinsic Value of Lamb Weston Holdings Inc (LW) is 82.75 USD. This LW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.19 USD, the upside of Lamb Weston Holdings Inc is 33.10%.
The range of the Intrinsic Value is 62.00 - 117.26 USD
Based on its market price of 62.19 USD and our intrinsic valuation, Lamb Weston Holdings Inc (LW) is undervalued by 33.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.00 - 117.26 | 82.75 | 33.1% |
| DCF (Growth 10y) | 93.77 - 167.20 | 121.42 | 95.2% |
| DCF (EBITDA 5y) | 83.66 - 115.81 | 99.41 | 59.9% |
| DCF (EBITDA 10y) | 112.55 - 159.06 | 134.62 | 116.5% |
| Fair Value | 52.76 - 52.76 | 52.76 | -15.16% |
| P/E | 30.86 - 52.76 | 40.32 | -35.2% |
| EV/EBITDA | 43.69 - 61.94 | 56.70 | -8.8% |
| EPV | 11.66 - 23.84 | 17.75 | -71.5% |
| DDM - Stable | 17.81 - 35.94 | 26.87 | -56.8% |
| DDM - Multi | 59.43 - 91.62 | 71.97 | 15.7% |
| Market Cap (mil) | 8,666.18 |
| Beta | 0.33 |
| Outstanding shares (mil) | 139.35 |
| Enterprise Value (mil) | 12,535.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.79% |
| Cost of Debt | 4.80% |
| WACC | 6.48% |