LZB
La-Z-Boy Inc
Price:  
35.89 
USD
Volume:  
416,363.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LZB Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of La-Z-Boy Inc (LZB) is 50.84 USD. This LZB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.89 USD, the upside of La-Z-Boy Inc is %.

The range of the Intrinsic Value is 42.67 - 64.61 USD

35.89 USD
Stock Price
50.84 USD
Intrinsic Value
Intrinsic Value Details

LZB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.67 - 64.61 50.84 41.6%
DCF (Growth 10y) 45.76 - 68.16 54.13 50.8%
DCF (EBITDA 5y) 44.61 - 56.08 49.03 36.6%
DCF (EBITDA 10y) 47.85 - 61.96 53.47 49.0%
Fair Value 42.25 - 42.25 42.25 17.71%
P/E 41.03 - 46.78 44.16 23.1%
EV/EBITDA 37.59 - 58.28 47.54 32.5%
EPV 40.00 - 53.24 46.62 29.9%
DDM - Stable 22.67 - 49.10 35.88 -0.0%
DDM - Multi 29.95 - 50.64 37.65 4.9%

LZB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,530.35
Beta 1.13
Outstanding shares (mil) 42.64
Enterprise Value (mil) 1,201.03
Market risk premium 4.60%
Cost of Equity 7.29%
Cost of Debt 57.86%
WACC 7.30%