DCF Tool

LCII

LCI Industries – Motor Vehicle Gasoline Engine and Engine Parts Manufacturing
from 42 manufacturing facilities located throughout the united states and canada, lippert components, inc. (lci®), a subsidiary of drew industries incorporated (nyse:dw), supplies a broad array of components for the leading manufacturers of recreational vehicles and adjacent industries including buses; trailers used to haul boats, livestock, equipment and other cargo; pontoon boats; manufactured housing; modular housing; and factory-built mobile office units. lippert components products include steel chassis; axles and suspension solutions; slide-out mechanisms and solutions; thermoformed bath, kitchen and other products; windows; manual, electric and hydraulic stabilizer and leveling systems; chassis components; furniture and mattresses; entry, luggage, patio and ramp doors; electronic and manual entry steps; awnings and slide toppers; led televisions and sound systems; navigation systems; wireless backup cameras; electronic components; and other accessories. your journey begins her
Analysis Results
Intrinsic Value $576.88
Latest Price $115.77
Relative Value 80% undervalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Billions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 21.9%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 8.4%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 21.9%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 0.528 0.487
2024 0.644 0.548
2025 0.785 0.616
2026 0.957 0.693
2027 1.17 0.78
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 18.6 billion. This corresponds to a present value of 11.5 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 3.12 billion. Adding in the terminal value gives a total present value of 14.6 billion.

There are presently 25.3 million outstanding shares, so the intrinsic value per share is 576.88.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 1,390,776,000
Current Cash 47,499,000
Current Liabilities 421,300,000
Current Debt 23,086,000
Non-Cash Working Capital (NCWC) 945,063,000
Change in NCWC -2,713,000
EBIT 553,028,000
Tax Provision 130,481,000
Depreciation and Amortization 129,212,000
Capital Expenditure -130,641,000
Unlevered Free Cash Flow 411,558,071
Current Assets 1,566,885,000
Current Cash 62,896,000
Current Liabilities 627,216,000
Current Debt 71,003,000
Non-Cash Working Capital (NCWC) 947,776,000
Change in NCWC 528,359,000
EBIT 398,410,000
Tax Provision 94,305,000
Depreciation and Amortization 112,320,000
Capital Expenditure -98,534,000
Unlevered Free Cash Flow 842,210,162
Current Assets 869,801,000
Current Cash 51,821,000
Current Liabilities 416,394,000
Current Debt 17,831,000
Non-Cash Working Capital (NCWC) 419,417,000
Change in NCWC 37,360,000
EBIT 222,934,000
Tax Provision 51,041,000
Depreciation and Amortization 97,980,000
Capital Expenditure -57,346,000
Unlevered Free Cash Flow 246,609,115
Current Assets 670,791,000
Current Cash 35,359,000
Current Liabilities 271,258,000
Current Debt 17,883,000
Non-Cash Working Capital (NCWC) 382,057,000
Change in NCWC 47,916,000
EBIT 200,210,000
Tax Provision 44,905,000
Depreciation and Amortization 75,358,000
Capital Expenditure -58,202,000
Unlevered Free Cash Flow 218,313,491
Current Assets 526,651,000
Current Cash 14,928,000
Current Liabilities 177,582,000
Current Debt 0
Non-Cash Working Capital (NCWC) 334,141,000
Change in NCWC 125,124,000
EBIT 198,788,000
Tax Provision 43,801,000
Depreciation and Amortization 67,526,000
Capital Expenditure -119,827,000
Unlevered Free Cash Flow 226,344,440
Current Assets 417,079,000
Current Cash 26,049,000
Current Liabilities 182,013,000
Current Debt 0
Non-Cash Working Capital (NCWC) 209,017,000
Change in NCWC 77,144,000
EBIT 214,281,000
Tax Provision 79,960,000
Depreciation and Amortization 54,727,000
Capital Expenditure -87,221,000
Unlevered Free Cash Flow 178,431,156
Current Assets 367,394,000
Current Cash 86,170,000
Current Liabilities 149,351,000
Current Debt 0
Non-Cash Working Capital (NCWC) 131,873,000
Change in NCWC -25,402,000
EBIT 200,850,000
Tax Provision 69,501,000
Depreciation and Amortization 46,167,000
Capital Expenditure -44,671,000
Unlevered Free Cash Flow 106,857,462
Current Assets 268,442,000
Current Cash 12,305,000
Current Liabilities 98,862,000
Current Debt 0
Non-Cash Working Capital (NCWC) 157,275,000
Change in NCWC 56,828,000
EBIT 119,970,000
Tax Provision 40,024,000
Depreciation and Amortization 41,624,000
Capital Expenditure -28,989,000
Unlevered Free Cash Flow 147,448,902
Current Assets 207,636,000
Current Cash 4,000
Current Liabilities 107,185,000
Current Debt 0
Non-Cash Working Capital (NCWC) 100,447,000
Change in NCWC 59,388,000
EBIT 97,441,000
Tax Provision 32,791,000
Depreciation and Amortization 32,596,000
Capital Expenditure -42,458,000
Unlevered Free Cash Flow 113,353,611
Current Assets 225,530,000
Current Cash 66,280,000
Current Liabilities 118,191,000
Current Debt 0
Non-Cash Working Capital (NCWC) 41,059,000
Change in NCWC -33,245,000
EBIT 80,174,000
Tax Provision 27,828,000
Depreciation and Amortization 27,500,000
Capital Expenditure -32,595,000
Unlevered Free Cash Flow 13,210,934
Current Assets 154,023,000
Current Cash 9,939,000
Current Liabilities 69,780,000
Current Debt 0
Non-Cash Working Capital (NCWC) 74,304,000
Change in NCWC -4,769,000
EBIT 59,588,000
Tax Provision 20,462,000
Depreciation and Amortization 25,665,000
Capital Expenditure -32,026,000
Unlevered Free Cash Flow 27,363,753

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.