As of 2024-12-12, the Intrinsic Value of Lamb Weston Holdings Inc (LW) is
81.11 USD. This LW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 74.96 USD, the upside of Lamb Weston Holdings Inc is
8.20%.
The range of the Intrinsic Value is 64.54 - 105.92 USD
81.11 USD
Intrinsic Value
LW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.54 - 105.92 |
81.11 |
8.2% |
| DCF (Growth 10y) |
73.34 - 114.39 |
89.85 |
19.9% |
| DCF (EBITDA 5y) |
102.26 - 113.20 |
107.62 |
43.6% |
| DCF (EBITDA 10y) |
105.93 - 123.06 |
114.19 |
52.3% |
| Fair Value |
108.38 - 108.38 |
108.38 |
44.58% |
| P/E |
78.38 - 133.23 |
95.99 |
28.1% |
| EV/EBITDA |
66.76 - 95.57 |
80.30 |
7.1% |
| EPV |
3.12 - 9.59 |
6.35 |
-91.5% |
| DDM - Stable |
37.23 - 72.14 |
54.68 |
-27.0% |
| DDM - Multi |
55.05 - 82.77 |
66.11 |
-11.8% |
LW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,689.30 |
| Beta |
0.96 |
| Outstanding shares (mil) |
142.60 |
| Enterprise Value (mil) |
14,599.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.78% |
| Cost of Debt |
5.00% |
| WACC |
6.74% |