As of 2025-07-03, the Intrinsic Value of Lifeway Foods Inc (LWAY) is 33.14 USD. This LWAY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.95 USD, the upside of Lifeway Foods Inc is 27.70%.
The range of the Intrinsic Value is 18.89 - 232.57 USD
Based on its market price of 25.95 USD and our intrinsic valuation, Lifeway Foods Inc (LWAY) is undervalued by 27.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.89 - 232.57 | 33.14 | 27.7% |
| DCF (Growth 10y) | 26.15 - 312.73 | 45.31 | 74.6% |
| DCF (EBITDA 5y) | 15.92 - 36.35 | 24.55 | -5.4% |
| DCF (EBITDA 10y) | 20.56 - 45.63 | 30.92 | 19.2% |
| Fair Value | 16.68 - 16.68 | 16.68 | -35.74% |
| P/E | 10.53 - 29.63 | 18.86 | -27.3% |
| EV/EBITDA | 8.82 - 28.51 | 18.30 | -29.5% |
| EPV | 8.94 - 11.31 | 10.13 | -61.0% |
| DDM - Stable | 7.54 - 34.21 | 20.88 | -19.6% |
| DDM - Multi | 10.03 - 36.04 | 15.77 | -39.2% |
| Market Cap (mil) | 394.44 |
| Beta | 0.70 |
| Outstanding shares (mil) | 15.20 |
| Enterprise Value (mil) | 374.99 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.95% |
| Cost of Debt | 4.38% |
| WACC | 4.85% |