|
Real-time Estimate
Cboe BZX
22:34:51 26/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 88.00 USD | +3.69% |
|
+7.51% | -27.42% |
| 10-23 | Truist Cuts Price Target on LCI Industries to $85 From $114, Keeps Hold Rating | MT |
| 10-19 | Stifel Downgrades LCI Industries to Hold From Buy, Price Target is $80 | MT |
Company Valuation: LCI Industries
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,939 | 2,351 | 3,184 | 2,633 | 2,936 | 2,063 | - | - |
| Change | - | -40.32% | 35.41% | -17.31% | 11.53% | -29.73% | - | - |
| Enterprise Value (EV) 1 | 3,939 | 2,351 | 3,184 | 2,633 | 3,659 | 2,620 | 2,440 | 2,221 |
| Change | - | -40.32% | 35.41% | -17.31% | 38.98% | -28.39% | -6.89% | -8.95% |
| P/E | 13.8x | 5.97x | 49.9x | 18.5x | 16x | 10.1x | 9.4x | 8.44x |
| PBR | 3.63x | 1.69x | 2.36x | 1.9x | 2.22x | - | - | - |
| PEG | - | 0.2x | -0.6x | 0x | 0.5x | 1x | 1.19x | 0.7x |
| Capitalization / Revenue | 0.88x | 0.45x | 0.84x | 0.7x | 0.71x | 0.52x | 0.5x | 0.5x |
| EV / Revenue | 0.88x | 0.45x | 0.84x | 0.7x | 0.89x | 0.66x | 0.59x | 0.54x |
| EV / EBITDA | 7.7x | 3.45x | 12.5x | 7.65x | 8.96x | 6.03x | 5.32x | 4.54x |
| EV / EBIT | 9.86x | 4.25x | 25.8x | 12.1x | 13.1x | 8.45x | 7.31x | 6.09x |
| EV / FCF | -18.7x | - | 6.85x | 8.03x | 13.1x | 8.26x | 8.29x | 6.72x |
| FCF Yield | -5.33% | - | 14.6% | 12.5% | 7.61% | 12.1% | 12.1% | 14.9% |
| Dividend per Share 2 | 3.45 | 4.05 | 4.2 | 4.3 | 4.6 | 4.647 | 4.713 | 4.6 |
| Rate of return | 2.21% | 4.38% | 3.34% | 4.16% | 3.79% | 5.48% | 5.55% | 5.42% |
| EPS 2 | 11.32 | 15.48 | 2.52 | 5.6 | 7.57 | 8.365 | 9.025 | 10.06 |
| Distribution rate | 30.5% | 26.2% | 167% | 76.8% | 60.8% | 55.5% | 52.2% | 45.7% |
| Net sales 1 | 4,473 | 5,207 | 3,785 | 3,741 | 4,122 | 3,990 | 4,157 | 4,096 |
| EBITDA 1 | 511.7 | 682.2 | 255.2 | 343.9 | 408.2 | 434.4 | 458.4 | 489.6 |
| EBIT 1 | 399.4 | 553 | 123.4 | 218.2 | 279.9 | 310.1 | 333.8 | 364.5 |
| Net income 1 | 287.7 | 395 | 64.2 | 142.9 | 188.2 | 205.3 | 222 | 245.3 |
| Net Debt 1 | - | - | - | - | 722.6 | 556.8 | 376.2 | 157.8 |
| Reference price 2 | 155.87 | 92.45 | 125.71 | 103.39 | 121.34 | 84.87 | 84.87 | 84.87 |
| Nbr of stocks (in thousands) | 25,273 | 25,430 | 25,325 | 25,462 | 24,198 | 24,312 | - | - |
| Announcement Date | 2/10/22 A | 2/14/23 A | 2/13/24 A | 2/11/25 A | 2/18/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.15x | 0.66x | 6.03x | 5.47% | 2.06B | |
| 18.19x | 1.98x | 10.89x | 1.62% | 71.23B | |
| 15.74x | 1.09x | 8.38x | 2.37% | 36.46B | |
| 11.9x | 0.56x | 4.92x | 3.98% | 29.56B | |
| 12.2x | 0.53x | 3.78x | 4.81% | 27.67B | |
| 7.17x | 0.42x | 5.36x | 2.11% | 21.93B | |
| 15.53x | 2.66x | 9.44x | 3.9% | 19.92B | |
| 10.3x | 0.48x | 4.73x | 3.09% | 16.98B | |
| 20.61x | 0.83x | 10.19x | 3.45% | 16.96B | |
| 27.89x | 1.12x | 11.76x | 0.66% | 16.75B | |
| Average | 14.97x | 1.03x | 7.55x | 3.15% | 25.95B | |
| Weighted average by Cap. | 15.56x | 1.22x | 8.09x | 2.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LCII Stock
- Valuation LCI Industries
Select your edition
All financial news and data tailored to specific country editions
