Lamar Advertising Company
Bear Case (25th pct.)
-42.1% vs price
Base Case (Median)
-15.7% vs price
Bull Case (75th pct.)
10.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1775.28 | 1065.0% | High (40%) |
| PE Comparable | $81.48 | -46.5% | Medium (25%) |
| Growth Trajectory DCF | $174.04 | 14.2% | Medium (20%) |
| Graham Number | $35.05 | -77.0% | Low (10%) |
| EV/EBITDA | $108.43 | -28.8% | Medium (20%) |
| EV/FCF | $148.56 | -2.5% | Medium (20%) |
Based on 6 out of 8 methods, LAMR appears fairly valued at the current price of $152.38. The base case fair value of $128.50 implies 15.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.