Loar Holdings Inc. logo LOAR - Loar Holdings Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 2
HOLD 1
SELL 0
STRONG
SELL
0
| PRICE TARGET: $83.33 DETAILS
HIGH: $88.00
LOW: $80.00
MEDIAN: $82.00
CONSENSUS: $83.33
UPSIDE: 23.09%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 94.4% above fair value
Current Price $67.70
Bear Case $18.54 72.6% downside ($18.54 - $67.70) / $67.70 = -72.6% 10% stage 1 growth, 11% discount
Fair Value $34.83 48.5% downside ($34.83 - $67.70) / $67.70 = -48.5% 17% stage 1 growth, 11% discount
Bull Case $53.66 20.7% downside ($53.66 - $67.70) / $67.70 = -20.7% 21% stage 1 growth, 11% discount

Adjust Assumptions

16.5%
11.0%
3.0%

Key Value Driver

FCF growth rate (17% base case)

Terminal Value % of EV 44%
Implied Market Multiple 62.9x
Market is pricing in (growth) 24.2% vs our 16.5% base

Plain-Language Summary

Using a two-stage FCF DCF with 17% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $34.83 per share.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions