EN DE

LCI Industries, (LCII) Fair Value & Analysis

Consumer Cyclical · US · Market cap $2.6B

LI LCI Industries, logo LCI Industries, LCII · US
Price$108.80
Fair Value$156.35
Upside+43.7%
Quality70/100
Watch LCI Industries, for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.8% net margin
Moderate debt · generates free cash flow
4.42% dividend yield
Ranks above peers (12/15)
Moderate moat 47/100
Evidence: High Range $106.85 – $205.85 Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from $165.77 to $156.35 (−5.7%) since Jun 24, 2026. Share price +8.2% over the past month.

A solid business, screening 44% undervalued on our models.

What matters now

  • The rarer combination: high quality (70/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • A fairly wide model range ($106.85 to $205.85) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$154.08 $71.16 Fair Value $156.35 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range $71.16 – $154.08 · fair‑value band $106.85 – $205.85 · the $108.80 price screens below the $156.35 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

LCI Industries, (LCII) currently trades at $108.80, while our model-based Fair Value estimate is $156.35, implying the stock looks roughly 43.7% undervalued today. The Quality Score stands at 70/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, LCI Industries, generated revenue of $4.2B at a net margin of 4.8%. Revenue grew 4.3% year over year. It earns a return on equity of 14.7%. Net debt stands at $1.0B. Fundamentals as of Jul 18, 2026

Our scenario range runs from $106.85 (bear case) to $205.85 (bull case); at $108.80, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 31% below its 52-week high and 33% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 6% fair-value upside, at 44%, LCII screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $115.66 $230.91 $424.49 80
Residual Income $53.63 $64.70 $123.54 76
Rev-Margin DCF $89.34 $179.10 $300.54 74
All 26 models by family
DCF Models
FCF DCF $118.79 $250.79 $485.90 38
Owner Earnings $107.34 $229.46 $446.09 31
5Y Revenue Exit $89.34 $181.74 $309.55 39
5Y EBITDA Exit $112.34 $231.21 $384.52 41
5Y P/E Exit $99.18 $202.90 $325.00 38
10Y Revenue Exit $94.39 $186.30 $332.93 36
10Y EBITDA Exit $113.18 $222.62 $396.88 37
10Y P/E Exit $104.50 $201.84 $346.11 35
Earnings-Based
Graham-Dodd $52.65 $281.04 $389.30 54
Lynch FV $77.56 $110.81 $144.05 50
PEG = 1.0 $77.56 $110.81 $144.05 46
EPV $50.12 $62.70 $73.55 59
Dividend Discount
Gordon GGM $41.20 $82.09 $124.31 70
DDM Multi-Stage $41.20 $70.94 $86.65 61
Multiples
P/E Multiple $127.76 $170.35 $212.94 63
P/S Multiple $98.73 $131.64 $164.54 58
P/B Multiple $98.73 $131.64 $164.54 55
EV/EBIT $125.87 $177.68 $229.49 53
EV/EBITDA $118.94 $168.44 $217.94 54
EV/Revenue $75.21 $120.11 $165.02 43
Asset-Based
NCAV (Graham) $27.99 $37.50 $55.97 50
Growth DCF
Growth DCF $115.66 $230.91 $424.49 80
Rev-Margin DCF $89.34 $179.10 $300.54 74
Economic Profit
Residual Income $53.63 $64.70 $123.54 76
ROIC Compounder $50.12 $71.54 $98.00 72
Growth Earnings
Growth-Adj P/E $117.20 $167.42 $217.65 68

Widest divergence: DCF Models ($202.90) versus Asset-Based ($37.50). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $4.2B
Revenue growth (YoY) +4.3%
Net margin 4.8%
Return on equity 14.7%
Free cash flow $278M FY2025
P/E ratio 12.4
More key figures
Operating margin 8.7%
EPS (TTM) $8.16
Dividend yield 4.3%
EPS growth (YoY) +30.4%
Net debt $1.0B FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 68 · Market factors (momentum, volatility) 41

Profitability 57
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 61
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 45
Distance to the 52-week high (market factor)
Net Issuance 96
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

LCI Industries, together with its subsidiaries, manufactures and supplies engineered components for the manufacturers of recreational vehicles (RVs) and adjacent industries in the United States and internationally. It operates through two segments, Original Equipment Manufacturers (OEM) and Aftermarket.

Full company description

LCI Industries, together with its subsidiaries, manufactures and supplies engineered components for the manufacturers of recreational vehicles (RVs) and adjacent industries in the United States and internationally. It operates through two segments, Original Equipment Manufacturers (OEM) and Aftermarket. The OEM segment manufactures and distributes a range of engineered components, such as steel chassis, axles, anti-lock braking systems, and suspension systems; manual, electric, and hydraulic stabilizer and leveling systems; awnings, slide-out mechanisms, and accessories; vinyl, aluminum, and frameless windows; entry, luggage, patio, and ramp doors; electric and manual entry steps and awnings; thermoformed bath and kitchen products; furniture, mattresses, tankless water heaters, air conditioners, appliances, electronic components, televisions, and sound systems; windshields; and hitches, pin boxes, grill guards, towing electrical, and towing and truck accessories. This segment serves OEMs of RVs and adjacent industries, including boats, buses, cargo and utility trailers used to haul boats, livestock, equipment, and other cargo; trucks; trains; manufactured homes; and modular housing. The Aftermarket segment supplies engineered components to aftermarket channels of the recreation and transportation markets for retail dealers, wholesale distributors, and service centers, as well as direct-to-consumer sales through online platforms. This segment also sells replacement glass and awnings to fulfill insurance claims; and biminis, covers, buoys, fenders, towing products, truck accessories, appliances, air conditioners, televisions, sound systems, and tankless water heaters. LCI Industries was formerly known as Drew Industries Incorporated and changed its name to LCI Industries in December 2016. The company was founded in 1956 and is headquartered in Elkhart, Indiana.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

LCI Industries, reported revenue of $4.1B in FY2025 versus $4.5B in FY2021, a compound −2.0%/yr. Reported net income was $188M in FY2025, compounding −10.1%/yr from FY2021.

Growth Quality 76/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$4.1B
Latest YoY
+10.2%
Avg. growth/yr (3Y)
−7.5%
Avg. growth/yr (5Y)
+8.1%
Avg. growth/yr (40Y)
+11.5%
Revenue −2.0%/yr
FY21 $4.5B
FY22 $5.2B
FY23 $3.8B
FY24 $3.7B
FY25 $4.1B
Net income −10.1%/yr
FY21 $288M
FY22 $395M
FY23 $64.2M
FY24 $143M
FY25 $188M

Watch LCII: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "LCI Industries, Fair Value". https://www.fairvalue-calculator.com/stock/LCII

Peer Group

Recreational Vehicles · 37 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 70 · Top 25%
Fair Value upside +44% · Top 25%
Return on equity (TTM) 15% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 5% · Top 25%
Operating margin (TTM) 9% · Top 25%
Revenue growth 4% · Above median
Dividend yield (TTM) 4.4% · Top 25%
Debt / equity 0.69× · Higher than 75% of peers

Valuation Multiples vs Recreational Vehicles median · lower = cheaper

P/E (TTM) 13.3× · Cheaper than median
P/B 1.94× · Pricier than median
P/S (TTM) 0.63× · Cheaper than median
P/FCF 9.5× · Pricier than median
EV/EBITDA 8.1× · Cheaper than median
PEG 1.04× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 92 · sector 33
FUTURE 22 · sector 15
PAST 59 · sector 18
HEALTH 65 · sector 88
DIVIDEND 88 · sector 57

Insider activity: 42/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Recreational Vehicles stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Zhejiang Cfmoto Power Co 603129 ¥293.01 ¥199.10 -32%
Brunswick Corporation BC $80.45 $16.76 -79%
BRP Inc DOO C$85.96 C$86.81 +1%
Polaris Inc PII $67.40 $29.83 -56%
THOR Industries, Inc THO $72.86 $97.14 +33%
Trigano S.A TRI €149.60 €273.48 +83%
Patrick Industries, Inc PATK $82.70 $85.54 +3%
Harley-Davidson, Inc HOG $26.81 $64.09 +139%
Sanlorenzo S.p.A SL €38.30 €40.65 +6%
Ferretti S.p.A 9638 HK$36.00 HK$51.06 +42%

Compare LCI Industries, with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is LCI Industries, (LCII) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $156.35 versus a price of $108.80, about +44% (undervalued).
What is the fair value of LCII?
Our model-based fair value for LCI Industries, is $156.35 (as of Jul 18, 2026), built from audited fundamentals. The current price is $108.80.
What is the quality score of LCII?
LCI Industries, has a Quality Score of 70/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of LCI Industries, (LCII)?
LCI Industries, reported trailing-twelve-month revenue of about $4.2B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of LCII?
The net profit margin of LCI Industries, is about 4.8%, meaning it keeps roughly 4.8% of revenue as net income. Based on the latest reported figures.
Does LCI Industries, pay a dividend?
LCI Industries, currently shows a dividend yield of about 4.31% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track LCI Industries, and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.