LCI INDUSTRIES (LCII)
Motor Vehicle Parts & Accessories · Industrials · $3.7B
Intrinsic Value (Consensus)
$107.53
Current Price
$151.40
Margin of Safety
-29%
29% Above Intrinsic Value
Value: $108
Price: $151
Valuation Model Estimates
Current Price: $151.40
DCF (Discounted Cash Flow)
$537.46
Graham Number
$97.70
Earnings Power Value
$73.50
Relative Value (P/E)
$151.40
Dividend Discount Model
$1533.33
Consensus Value
$107.53
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.57
- EPS (Forward)
- $9.08
- Book Value
- $56.04
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 13.8%
- Debt/Equity
- 69%
- Revenue Growth
- 10.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 3.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance