LCI INDUSTRIES (LCII)
Motor Vehicle Parts & Accessories · Industrials · $2.3B
Intrinsic Value (Consensus)
$107.53
Current Price
$92.78
Margin of Safety
+15.9%
15.9% Below Intrinsic Value
Value: $108
Price: $93
Valuation Model Estimates
Current Price: $92.78
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%.
Health Score
B
75
Profitability
18/25
Strength
19/25
Valuation
19/25
Growth
19/25
Financial Health Signals
Strong earnings growth (20% YoY)
Solid dividend yield (3.0%)
High free cash flow yield (12.4%) — generating lots of cash relative to price
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance