As of 2025-07-01, the Intrinsic Value of United States Lime & Minerals Inc (USLM) is 119.14 USD. This USLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 98.64 USD, the upside of United States Lime & Minerals Inc is 20.80%.
The range of the Intrinsic Value is 87.67 - 203.55 USD
Based on its market price of 98.64 USD and our intrinsic valuation, United States Lime & Minerals Inc (USLM) is undervalued by 20.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 87.67 - 203.55 | 119.14 | 20.8% |
| DCF (Growth 10y) | 99.71 - 219.75 | 132.49 | 34.3% |
| DCF (EBITDA 5y) | 52.96 - 103.21 | 80.15 | -18.7% |
| DCF (EBITDA 10y) | 68.08 - 122.00 | 96.19 | -2.5% |
| Fair Value | 105.27 - 105.27 | 105.27 | 6.72% |
| P/E | 64.77 - 91.88 | 77.57 | -21.4% |
| EV/EBITDA | 39.79 - 91.86 | 64.69 | -34.4% |
| EPV | 40.43 - 47.53 | 43.98 | -55.4% |
| DDM - Stable | 31.58 - 84.22 | 57.90 | -41.3% |
| DDM - Multi | 34.41 - 72.33 | 46.74 | -52.6% |
| Market Cap (mil) | 2,823.08 |
| Beta | 1.48 |
| Outstanding shares (mil) | 28.62 |
| Enterprise Value (mil) | 2,522.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.92% |
| Cost of Debt | 4.48% |
| WACC | 6.75% |