Leo Holdings Corp. II (LHCIW) Valuation
Market multiples plus a Sirius Investors DCF: TTM revenue, EBIT, and FCF, then a 5-year bear / base / bull fair value versus the current price. Upgrade to unlock DCF fair value, reverse-DCF market pricing, and the full assumption set.
Unlock the full LHCIW valuation model
See DCF fair value, what the market is pricing, assumption details, reliability scoring, and the 5-year FCFF bridge. Market multiples below stay free.
Already subscribed? Sign in
What would justify LHCIW’s current price?
Reverse DCF — what the market must be assuming, given this forecast structure, for $0.01 to be fair. Fair value comes after this, not before.
Market-implied terminal EV/FCFF
What terminal multiple today’s price requires if the 5-year forecast holds.
Sirius implied terminal EV/FCFF
Gordon exit multiple from the base DCF assumptions.
| Metric | Sirius base | Required at $0.01 |
|---|---|---|
| Year-5 FCFF | ||
| Implied terminal EV/FCFF | ||
| Terminal growth | ||
| WACC | ||
| FCFF uplift vs base path |
Unlock reverse-DCF market pricing
See the terminal multiple and FCFF uplift today’s quote requires versus the Sirius base case.
Already subscribed? Sign in
Intrinsic valuation
5-year FCFF DCF. This is DCF-implied fair value under explicit assumptions — not a price target and not a claim that the stock cannot stay expensive. Quality compounders often trade above this model if the market uses a lower discount rate or prices in optionality.
DCF conclusion, reliability score, and valuation gap are available on paid plans.
Current price
$0.01
Base fair value
Valuation gap
Margin of safety
Bear / base / bull fair value
Unlock DCF fair value
See base / bear / bull fair value, the valuation gap versus today’s price, and model reliability.
Already subscribed? Sign in
Why this fair value
The number is only as good as these inputs. Disagree with an assumption and the fair value moves.
Year 1 revenue growth
EBIT margin path
WACC
CapEx / revenue
Terminal growth
Terminal value / EV
Implied terminal EV/FCFF
Normalized EBIT margin
Year-5 EBIT margin
Unlock model assumptions
See growth, margin path, WACC, CapEx intensity, and terminal-value drivers behind the fair value.
Already subscribed? Sign in
DCF reliability
How reliable this DCF is as an estimate of intrinsic value, given the predictability of future cash flows and how sensitive the model is to its assumptions. It is not a measure of how risky the company is, and it is not confidence that the stock will rise or fall.
Margin stability
Revenue growth uncertainty
Business-cycle & demand uncertainty
Terminal-value uncertainty
WACC sensitivity
Forecast uncertainty
Unlock DCF reliability score
See the 0–100 reliability score and the factor breakdown behind it.
Already subscribed? Sign in
Market valuation
Multiples from TTM financials. They describe how the stock is priced, not whether that price is justified.
Market cap
0
$0.01 × 0.04B shares
Enterprise value
2.16M
Market cap + debt − cash − short-term investments
P/E
Unavailable
Market cap ÷ TTM net income
EV/EBITDA
No trailing EBITDA
EV/EBITDA needs positive trailing EBITDA.
P/S
No trailing revenue
P/S needs positive trailing revenue.
Equity P/FCF
No trailing cash flow
There isn’t positive trailing free cash flow to divide into price or enterprise value.
EV/FCFF
1.3×
Enterprise value ÷ TTM FCFF — comparable to the DCF terminal multiple
FCF yield
No trailing cash flow
There isn’t positive trailing free cash flow to divide into price or enterprise value.
P/E = 0.0× · EV/FCFF = 1.3×.
Market cap & enterprise value history
Market Cap & Enterprise Value
Comparison of market capitalization and enterprise value over time
Market Cap
Enterprise Value
Market Cap History
Investor Valuation Insights
As of Aug 20, 2026EV/EBITDA
N/A
EV/EBITDA is unavailable for this period, often due to missing or negative EBITDA.
EV vs Market Cap Spread
-591
EV is -0.0% vs equity value
Capital Structure Signal
Net Cash Profile
EV premium trend: -52.5 pp vs earliest data
Additional Multiples
EV/Sales: N/A
Net Debt/EBITDA: N/A
Share count change in dataset: +87.50%
Interpretation guide: EV/EBITDA compares total firm value (debt + equity - cash) to operating earnings. Lower is usually cheaper, but always benchmark against peers, growth rate, margins, and cyclicality.
Market Cap & Enterprise Value Data
Free users can view the latest 3 records. Upgrade to see full history.
| Date | Market Cap | Enterprise Value | Stock Price | Shares |
|---|---|---|---|---|
| Dec 31, 2022 | 378.38M | 378.37M | $10.09 | 37.50M |
| Dec 31, 2021 | 445.83M | 445.83M | $9.75 | 45.73M |
| Dec 31, 2020 | 49.75B | 49.75B | $9.95 | 5.00B |
Dec 31, 2019 | — | — | — | — |
Dec 31, 2018 | — | — | — | — |
Enterprise Value Analysis
Unlock analysisEnterprise-value insights and interpretation are included with Pro, Premium, and Enterprise.
Price Change (Dec 2021 to Dec 2022)
The stock price has increased from Dec 2021 to Dec 2022.
Recent Volatility
The stock price has been relatively stable over the last 5 periods, indicating a lower risk profile.
Risk-Adjusted Return
The stock's returns compensate somewhat for its risk, suggesting a moderate investment opportunity.
Market Cap Change (Dec 2021 to Dec 2022)
The company's market capitalization has decreased from Dec 2021 to Dec 2022.