$15.62
-2.9%LightPath Technologies, Inc. designs, develops, manufactures, and distributes optical components and assemblies. The company offers precision molded glass aspheric optics, molded and diamond-turned infrared aspheric lenses, and other optical components used to produce products that manipulate light. Its products are used in defense products, medical devices, laser aided industrial tools, automotive safety applications, barcode scanners, optical data storage, hybrid fiber coax datacom, telecommunications, machine vision and sensors, and other industries. The company sells its products directly to customers in North America, Europe, and Asia, as well as through distributors and catalogs in the United States and internationally. LightPath Technologies, Inc. was founded in 1985 and is headquartered in Orlando, Florida.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$4.2M | -$2.1M | -$1.0M | -$520.7K | -$260.4K | -$130.2K | -$65.1K | -$32.5K | -$16.3K | -$8.1K |
| Maintenance CapEx | -$126.2K | -$63.1K | -$31.6K | -$15.8K | -$7.9K | -$3.9K | -$2.0K | -$986 | -$493 | -$247 |
| Owner Earnings | -$4.3M | -$2.1M | -$1.1M | -$536.5K | -$268.2K | -$134.1K | -$67.1K | -$33.5K | -$16.8K | -$8.4K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$4.0M | -$1.8M | -$851.8K | -$394.3K | -$182.6K | -$84.5K | -$39.1K | -$18.1K | -$8.4K | -$3.9K |
Continue your LPTH research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.