Legence Corp. Class A Common stock (LGN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Legence Corp. Class A Common stock (US:LGN), trading at 59.81. In 2025, Legence Corp. Class A Common stock generated $2.55 Billion in revenue and $218.93 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Legence Corp. Class A Common stock is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 59.81
- Recent Revenue (2025): $2.55 Billion
- Free Cash Flow (2025): $218.93 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.