As of 2024-12-15, the Intrinsic Value of Lyft Inc (LYFT) is
2.10 USD. This Lyft valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.14 USD, the upside of Lyft Inc is
-85.20%.
The range of the Intrinsic Value is 1.06 - 4.41 USD
Lyft Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.06 - 4.41 |
2.10 |
-85.2% |
| DCF (Growth 10y) |
12.69 - 30.48 |
18.23 |
28.9% |
| DCF (EBITDA 5y) |
5.42 - 8.29 |
6.05 |
-57.2% |
| DCF (EBITDA 10y) |
15.86 - 24.04 |
18.08 |
27.9% |
| Fair Value |
-0.79 - -0.79 |
-0.79 |
-105.56% |
| P/E |
(4.98) - (3.51) |
(4.22) |
-129.9% |
| EV/EBITDA |
(2.21) - (2.17) |
(2.06) |
-114.6% |
| EPV |
(23.39) - (29.16) |
(26.28) |
-285.8% |
| DDM - Stable |
(1.36) - (3.93) |
(2.64) |
-118.7% |
| DDM - Multi |
7.80 - 17.61 |
10.82 |
-23.5% |
Lyft Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,865.55 |
| Beta |
2.40 |
| Outstanding shares (mil) |
414.82 |
| Enterprise Value (mil) |
6,191.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.85% |
| Cost of Debt |
7.00% |
| WACC |
9.44% |