What is Lifetime Brands, Inc worth?
With the base-case assumptions below, a discounted cash flow model on Lifetime Brands, Inc's reported free cash flow gives $1.91 per share. The share price was $9.36 on September 25, 2026, 391% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -8.5% | 10.0% | $1.31 | -86% |
| Base | -3.5% | 9.0% | $1.91 | -80% |
| Bull | 1.5% | 8.0% | $3.09 | -67% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $2.32 | $2.44 | $2.59 | $2.77 | $3.01 |
| 8.0% | $2.01 | $2.09 | $2.19 | $2.30 | $2.43 |
| 9.0% | $1.79 | $1.84 | $1.91 | $1.98 | $2.06 |
| 10.0% | $1.62 | $1.66 | $1.70 | $1.75 | $1.81 |
| 11.0% | $1.49 | $1.51 | $1.54 | $1.58 | $1.62 |
Where the presets come from
Base: years 1 to 5 grow at Lifetime Brands, Inc's revenue growth rate over the last 5 fiscal years (-3.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions