What is Lindsay Corp worth?
With the base-case assumptions below, a discounted cash flow model on Lindsay Corp's reported free cash flow gives $59.68 per share. The share price was $109.24 on November 10, 2026, 83% 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 | -2.5% | 10.0% | $39.81 | -64% |
| Base | 2.5% | 9.0% | $59.68 | -45% |
| Bull | 7.5% | 8.0% | $98.37 | -10% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $73.65 | $77.86 | $83.01 | $89.45 | $97.73 |
| 8.0% | $63.26 | $65.99 | $69.22 | $73.10 | $77.84 |
| 9.0% | $55.65 | $57.52 | $59.68 | $62.19 | $65.17 |
| 10.0% | $49.84 | $51.17 | $52.68 | $54.40 | $56.38 |
| 11.0% | $45.26 | $46.23 | $47.32 | $48.55 | $49.94 |
Where the presets come from
Base: years 1 to 5 grow at Lindsay Corp's revenue growth rate over the last 5 fiscal years (2.3% 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