Fair value (multi-method)
Four independent methods triangulate what LYFT is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$0.56
Method range
$0.56 – $60.67
median $10.21
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $0.56 | -96.18% |
| Exit multiple | $60.67 | +313.86% |
| Analyst target | $17.92 | +22.24% |
| Graham number | $2.49 | -82.99% |
- Forward DCF$0.56
- Exit multiple$60.67
- Analyst target$17.92
- Graham number$2.49
Stock price
$14.66
FCF / share (TTM)
$0.73
3Y FCF CAGR
—
Fair value @ hist. growth
$9.52
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
14.5%
per year over your projection horizon
Margin of safety -53.9% vs hist-growth DCF
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 8% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 11.7% | 11.8% | 11.4% | 11.0% | 10.6% | 10.1% |
| 12.7% | 13.5% | 13.2% | 12.8% | 12.4% | 11.9% |
| 13.7% | 15.1% | 14.8% | 14.5% | 14.1% | 13.7% |
| 14.7% | 16.7% | 16.4% | 16.1% | 15.7% | 15.4% |
| 15.0% | 17.2% | 16.9% | 16.6% | 16.2% | 15.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$145M
Total debt − cash
Beta
1.81
Vs market benchmark
Frequently asked questions
Lyft (LYFT) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.