LCI INDUSTRIES (LCII)
Motor Vehicle Parts & Accessories
Latest Price
$87.60
TTM P/E
10.16
Normalized P/E
10.39
Div Yield
5.25%
Book Value
58.98
P/B Ratio
1.49
Valuation metrics
adjust assumptions →EPS: $7.57
Book value / share: $56.24
Formula: √(22.5 × EPS × BVPS)
Graham Number
$97.87
+12% upside
Norm. op. income: $223M (median of 7yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$39.65
55% downside
Base FCF: $396M (median of recent 5yr)
Growth: -15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$39.92
54% downside
EPS: $7.57
Target P/E: 10×
Formula: EPS × P/E
P/E Fair Value
$75.70
14% downside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 3.70M | $391.0M | 15.22% | +155.2K | 2026-06-30 |
| KAYNE ANDERSON RUDNICK INVESTMENT MANAGEMENT LLC | 1.74M | $184.0M | 7.16% | -178.2K | 2026-06-30 |
| DIMENSIONAL FUND ADVISORS LP | 1.50M | $158.0M | 6.17% | +86.9K | 2026-06-30 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 1.49M | $157.0M | 6.13% | +10.1K | 2026-06-30 |
| FMR LLC | 1.19M | $126.0M | 4.91% | -840.0K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 1.05M | $111.0M | 4.33% | +7.3K | 2026-06-30 |
| STATE STREET CORP | 949.1K | $100.0M | 3.90% | +27.5K | 2026-06-30 |
| GEODE CAPITAL MANAGEMENT, LLC | 689.6K | $73.0M | 2.84% | +105.7K | 2026-06-30 |
| ROYCE & ASSOCIATES LP | 648.8K | $68.0M | 2.67% | +39.1K | 2026-06-30 |
| AMERICAN CENTURY COMPANIES INC | 623.9K | $66.0M | 2.57% | -269.4K | 2026-06-30 |