First Time Loading...

Limoneira Co
NASDAQ:LMNR

Watchlist Manager
Limoneira Co Logo
Limoneira Co
NASDAQ:LMNR
Watchlist
Price: 19.56 USD 0.77%
Updated: Mar 29, 2024

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Mar 29, 2024.

Estimated DCF Value of one LMNR stock is 7.44 USD. Compared to the current market price of 19.56 USD, the stock is Overvalued by 62%.

LMNR DCF Value
Base Case
7.44 USD
Overvaluation 62%
DCF Value
Price
Worst Case
Base Case
Best Case
7.44
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 7.44 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 31.2m USD. The present value of the terminal value is 86.2m USD. The total present value equals 117.4m USD.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 117.4m USD
+ Cash & Equivalents 527k USD
+ Investments 79.1m USD
Firm Value 197m USD
- Debt 51.9m USD
- Minority Interest 11.1m USD
Equity Value 134m USD
/ Shares Outstanding 18m
LMNR DCF Value 7.44 USD
Overvalued by 62%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
207.8m 275.2m
Operating Income
2m 12.3m
FCFF
2m 8.8m

See Also

Discover More

What is the DCF value of one LMNR stock?

Estimated DCF Value of one LMNR stock is 7.44 USD. Compared to the current market price of 19.56 USD, the stock is Overvalued by 62%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Limoneira Co's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 117.4m USD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 7.44 USD per share.

//