I'm a author who loves to talk about stocks and I publish stock valuations using the Disconted Cash Flow method. Subscribe to my newsletter for more.
Lamb Weston Holdings DCF Stock Analysis. Buy or Sell?
Lamb Weston Holdings DCF Stock Analysis.Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.02% Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.62% Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 6% Last 24 Months Beta: 1 Historical DataRevenue growth in the last 10 years (CAGR): 8.24% Earnings growth in the last 10 years (CAGR): 2.27% Unlevered Free Cash Flow growth in the last 10 years (CAGR): -0.33% Future AssumptionsEnd of Year FCF growth: 3% Growth until end of 2027: 3% Growth until end of 2035: 3% Perpetual growth: 2.5% Net Debt: 3.862B Outstanding Stock Options Present Value Assumption: $0.006B Assumptions used for the Black & Scholes model:
Restricted Stock Units Present Value Assumption: $0.495B Stock Valuation based on these assumptions: $76 Last update 03/20/2026 Data Sources: Seeking Alpha & Lamb Weston Holdings Last 10K All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor. I don’t have a position in Lamb Weston Holdings (LW) and I don’t plan to add a position in the coming days. |
Hustle Hub Stocks
I'm a author who loves to talk about stocks and I publish stock valuations using the Disconted Cash Flow method. Subscribe to my newsletter for more.
KLA Corporation DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.02% Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.62% Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 5% Last 24 Months Beta: 1.93 Historical Data Revenue growth in the last 10 years (CAGR): 14.77% Earnings growth in the last 10 years (CAGR): 19.15% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 13.29% Future...
Jabil Inc. DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.02% Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.62% Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 5% Last 24 Months Beta: 1.54 Historical Data Revenue growth in the last 10 years (CAGR): 3.81% Earnings growth in the last 10 years (CAGR): 9.97% Unlevered Free Cash Flow growth in the last 10 years (CAGR):14.56% Future...
J.B. Hunt Transport Services, Inc. DCF Stock Analysis. Here’s my assumptions: Risk Free Rate (10 Years Interest Rate Swap): 4.02% Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.62% Interest Rate Spread on The Risk free rate ( For the cost of debt calculation): 3% Historical Data Revenue growth in the last 10 years (CAGR): 4.23% Earnings growth in the last 10 years (CAGR): 3.31% Unlevered Free Cash Flow growth in the last 10 years (CAGR): 17.62% Future Assumptions...