As of 2024-07-27, the Intrinsic Value of La-Z-Boy Inc (LZB) is
50.05 USD. This LZB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.55 USD, the upside of La-Z-Boy Inc is
%.
The range of the Intrinsic Value is 40.64 - 68.30 USD
50.05 USD
Intrinsic Value
LZB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.64 - 68.30 |
50.05 |
14.9% |
| DCF (Growth 10y) |
43.06 - 71.07 |
52.64 |
20.9% |
| DCF (EBITDA 5y) |
47.58 - 62.83 |
54.93 |
26.1% |
| DCF (EBITDA 10y) |
48.14 - 66.12 |
56.38 |
29.5% |
| Fair Value |
42.73 - 42.73 |
42.73 |
-1.88% |
| P/E |
42.04 - 68.00 |
53.06 |
21.8% |
| EV/EBITDA |
45.49 - 57.94 |
53.95 |
23.9% |
| EPV |
42.54 - 60.26 |
51.40 |
18.0% |
| DDM - Stable |
25.59 - 63.64 |
44.62 |
2.5% |
| DDM - Multi |
31.07 - 61.23 |
41.34 |
-5.1% |
LZB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,826.92 |
| Beta |
0.99 |
| Outstanding shares (mil) |
41.95 |
| Enterprise Value (mil) |
1,485.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.07% |
| Cost of Debt |
32.86% |
| WACC |
7.08% |