LX
Lexinfintech Holdings Ltd
Price:  
8.12 
USD
Volume:  
1,358,632.00
China | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LX Intrinsic Value

126.60 %
Upside

What is the intrinsic value of LX?

As of 2025-05-08, the Intrinsic Value of Lexinfintech Holdings Ltd (LX) is 18.40 USD. This LX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.12 USD, the upside of Lexinfintech Holdings Ltd is 126.60%.

The range of the Intrinsic Value is 14.85 - 24.08 USD

Is LX undervalued or overvalued?

Based on its market price of 8.12 USD and our intrinsic valuation, Lexinfintech Holdings Ltd (LX) is undervalued by 126.60%.

8.12 USD
Stock Price
18.40 USD
Intrinsic Value
Intrinsic Value Details

LX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 14.85 - 24.08 18.40 126.6%
DCF (Growth 10y) 20.86 - 33.61 25.78 217.5%
DCF (EBITDA 5y) 15.63 - 24.65 20.23 149.1%
DCF (EBITDA 10y) 21.01 - 33.03 26.82 230.4%
Fair Value 23.75 - 23.75 23.75 192.55%
P/E 5.89 - 7.39 6.36 -21.7%
EV/EBITDA 10.21 - 17.24 13.73 69.1%
EPV 12.14 - 17.30 14.72 81.3%
DDM - Stable 5.71 - 11.77 8.74 7.6%
DDM - Multi 7.81 - 13.34 9.92 22.2%

LX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,252.70
Beta 1.31
Outstanding shares (mil) 154.27
Enterprise Value (mil) 1,644.10
Market risk premium 4.60%
Cost of Equity 9.96%
Cost of Debt 4.25%
WACC 7.61%