LCI Industries

LCI Industries

LCIIยทNYSE

$106.78

-0.0094%
Consumer CyclicalAuto - Recreational Vehicles

LCI Industries, together with its subsidiaries, manufactures and supplies components for the manufacturers of recreational vehicles (RVs) and adjacent industries in the United States and internationally. It operates in two segments, Original Equipment Manufacturers (OEM) and Aftermarket. The OEM segment manufactures and distributes a range of engineered components, such as steel chassis and related components; axles and suspension solutions; slide-out mechanisms and solutions; thermoformed bath, kitchen, and other products; vinyl, aluminum, and frameless windows; manual, electric, and hydraulic stabilizer and leveling systems; entry, luggage, patio, and ramp doors; furniture and mattresses; electric and manual entry steps; awnings and awning accessories; towing products; truck accessories; electronic components; appliances; air conditioners; televisions and sound systems; and other accessories. This segment serves OEMs of RVs and adjacent industries, including buses; trailers used to haul boats, livestock, equipment, and other cargo; trucks; boats; trains; manufactured homes; and modular housing, as well as travel trailers, fifth-wheel travel trailers, folding camping trailers, and truck campers. The Aftermarket segment supplies various components of RV and adjacent industries to retail dealers, wholesale distributors, and service centers. This segment also sells replacement glass and awnings to fulfill insurance claims; and biminis, covers, buoys, and fenders to the marine industry. The company was formerly known as Drew Industries Incorporated and changed its name to LCI Industries in December 2016. LCI Industries was incorporated in 1984 and is based in Elkhart, Indiana.

At a Glance

Live Snapshot
Market Cap$2.59B
EPS7.5900
P/E Ratio14.07
Earnings Date08/04/2026
LCI Industries

LCI Industries Fair Value Envelope

LCII ยท NYSE

Our analysis suggests that LCII has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $106.78, this represents a potential HIDDEN relative to our calculated worth for LCI Industries.

Intrinsic Value
Current Price: $106.78

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.6B
+ Cash & Equivalents$222.6M
Firm Value$1.8B
- Debt$1.2B
Equity Value$546.6M
/ Shares Outstanding24,198,010B
DCF Value$23
OVERVALUED BY 79%

Owner Earnings Projections

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
$280.9M
$238.4M
$202.3M
$171.7M
$145.7M
$123.7M
$105.0M
$89.1M
$75.6M
$64.2M
Maintenance CapEx
-$8.9M
-$7.6M
-$6.4M
-$5.5M
-$4.6M
-$3.9M
-$3.3M
-$2.8M
-$2.4M
-$2.0M
Owner Earnings
$272.0M
$230.8M
$195.9M
$166.3M
$141.1M
$119.8M
$101.6M
$86.3M
$73.2M
$62.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$251.8M
$197.9M
$155.5M
$122.2M
$96.0M
$75.5M
$59.3M
$46.6M
$36.6M
$28.8M
Terminal Value represents 31.4% of Enterprise Value