Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
LCI INDUSTRIES
Bear Case (25th pct.)
40.1% vs price
Base Case (Median)
61.2% vs price
Bull Case (75th pct.)
90.0% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $151.94 | 83.5% | High (40%) |
| PE Comparable | $162.68 | 96.4% | Medium (25%) |
| Growth Trajectory DCF | $133.50 | 61.2% | Medium (20%) |
| Graham Number | $104.19 | 25.8% | Medium (30%) |
| EV/EBITDA | $127.80 | 54.3% | Medium (20%) |
| EV/FCF | $194.39 | 134.7% | Medium (20%) |
| Earnings Power Value | $46.72 | -43.6% | Medium (50%) |
Based on 7 out of 7 methods, LCII appears undervalued at the current price of $82.81. The base case fair value of $133.50 implies 61.2% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.