DCF Value

The DCF Value for Lycopodium Ltd (LW1) under the Base Case is 7.72 EUR. Compared with the current market price of 12.6 EUR, the stock appears Overvalued by 39% .

Key assumptions
LW1 DCF Value
Base Case
€7.72
Overvaluation 39%
DCF Value
Price €12.6
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time