Lesaka Technologies (LSAK) Intrinsic Value Calculator
Updated: Sep 05, 2026Lesaka Technologies (LSAK) trades at $4.52, below its base-case intrinsic value of $6.99 — an implied 55% margin of safety. The model starts from $0.47 in expected earnings per share, grows it at 25.0% annually (analyst consensus) decaying to a 4% terminal rate by Year 5, applies a 12.3x exit multiple, and discounts the result back at 10% per year. The discount suggests the market expects slower growth or a lower multiple than the base case; use the sliders below to stress-test how much growth deterioration the current price already absorbs.
Discounted Cash Flow with Growth Decay Model
Customize Your Valuation
Adjust the assumptions below to model different scenarios. The intrinsic value updates in real-time.
Year-by-Year Projections
EPS growth decays from initial rate to terminal rate over the projection period.
| Year | Growth Rate | EPS | Stock Price | Present Value |
|---|
Price Projection
Sensitivity Analysis
How intrinsic value changes with different growth and discount rate assumptions.
Model Inputs
More LSAK Analysis
How It Works
Growth Decay Model: We project EPS growth that gradually slows from the initial rate to a terminal rate (typically 3-4%, matching long-term GDP growth).
Terminal Value: At the end of the projection period, we apply an exit PE multiple to estimate the future stock price.
Discounting: Future values are discounted back to today using your required rate of return (discount rate).