LNTH — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($76.30)
DCF	$66.33	-13.1%
Graham Number	$35.98	-52.8%
Reverse DCF	—	implied g: 7.3%
DDM	—	—
EV/EBITDA	$74.34	-2.6%

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $265.57M

Near-term growth (yrs 1–5)(%)Rev: 4.0% / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 3.15%

Computed WACC: 3.15%

Cost of equity (Re)3.53%(Rf 4.30% + β -0.14 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)89.28%

Debt weight (D/V)10.72%

Results

Intrinsic Value / share$707.39

Current Price$76.30

Upside / Downside+827.1%

Net Debt (used)$264.11M

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$66.93	$81.27	$97.96	$117.27	$139.51
8.0%	$54.31	$65.86	$79.26	$94.76	$112.59
9.0%	$45.57	$55.18	$66.33	$79.20	$93.98
10.0%	$39.15	$47.35	$56.85	$67.79	$80.36
11.0%	$34.24	$41.36	$49.60	$59.08	$69.96

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $3.41

Book Value / share($)Yahoo: $16.87

Results

Graham Number$35.98

Current Price$76.30

Margin of Safety-52.8%

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 3.15%

Terminal growth rate(%)

Computed WACC: 3.15%

Cost of equity (Re)3.53%(Rf 4.30% + β -0.14 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)89.28%

Debt weight (D/V)10.72%

Results

Current Price$76.30

Implied Near-term FCF Growth-20.0%

Historical Revenue Growth4.0%

Historical Earnings Growth—

Base FCF (TTM)$265.57M

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$76.30

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: $382.31M

Target EV/EBITDA multipleCurrent: 13.6×

Net Debt($B)Default: $264.11M

Results

Implied Equity Value / share$74.34

Current Price$76.30

Upside / Downside-2.6%

Implied EV$5.19B

Sensitivity: EV/EBITDA multiple (rows) × Net Debt (cols)

Mult \ Net Debt	-$1.74B	-$735.89M	$264.11M	$1.26B	$2.26B
9.6x	$81.44	$66.36	$51.28	$36.20	$21.12
11.6x	$92.97	$77.89	$62.81	$47.73	$32.65
13.6x	$104.50	$89.42	$74.34	$59.26	$44.18
15.6x	$116.03	$100.95	$85.87	$70.79	$55.71
17.6x	$127.56	$112.48	$97.40	$82.32	$67.24

← Overview Financial Statements ← Companies