investorscraft@gmail.com

Intrinsic ValueLamar Advertising Company (LAMR)

Previous Close$127.60
Intrinsic Value
Upside potential
Previous Close
$127.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lamar Advertising Company operates as a leading outdoor advertising firm in the U.S., specializing in billboards, transit displays, and digital signage. The company generates revenue primarily through leasing advertising space to local and national clients, leveraging its extensive portfolio of over 363,000 displays. Lamar’s diversified asset base includes traditional static billboards and high-growth digital out-of-home (DOOH) formats, which offer dynamic content capabilities and premium pricing. The outdoor advertising sector benefits from steady demand due to its broad reach and cost-effectiveness compared to other media channels. Lamar holds a dominant market position, particularly in secondary and tertiary markets where competition is less intense. Its strategic focus on digitizing its portfolio enhances yield optimization and attracts advertisers seeking targeted, measurable campaigns. The company’s scale and localized sales force provide a competitive edge in securing long-term contracts with advertisers across industries such as healthcare, entertainment, and retail.

Revenue Profitability And Efficiency

Lamar reported revenue of $2.21 billion for FY 2024, with net income of $361.9 million, reflecting a net margin of approximately 16.4%. Operating cash flow stood at $873.6 million, underscoring strong cash generation from its asset-light model. Capital expenditures of $125.3 million were directed toward digital conversions and maintenance, aligning with its growth strategy. The company’s efficient cost structure and high operating leverage support consistent profitability.

Earnings Power And Capital Efficiency

Diluted EPS of $3.52 demonstrates Lamar’s earnings power, driven by stable cash flows and disciplined capital allocation. The company’s focus on high-margin digital assets enhances return on invested capital (ROIC), while its scalable platform minimizes incremental costs. Operating cash flow coverage of debt and dividends remains robust, reflecting prudent financial management.

Balance Sheet And Financial Health

Lamar’s balance sheet shows $49.5 million in cash and equivalents against total debt of $4.56 billion, indicating a leveraged but manageable position. The debt is primarily long-term, with staggered maturities reducing refinancing risks. The company’s ability to generate consistent free cash flow supports debt servicing and shareholder returns, including its $5.90 per share dividend.

Growth Trends And Dividend Policy

Lamar’s growth is fueled by digital billboard conversions, which command higher rental rates and occupancy. Same-board revenue growth trends reflect pricing power and advertiser demand. The company maintains a shareholder-friendly dividend policy, with a yield of approximately 3.5%, supported by predictable cash flows and a payout ratio of around 70% of adjusted funds from operations (AFFO).

Valuation And Market Expectations

The market values Lamar at a premium relative to peers, reflecting its leadership in outdoor advertising and digital transition. Trading at ~15x forward P/E, the stock prices in steady growth and margin expansion. Investor expectations hinge on sustained digital adoption and macroeconomic resilience in ad spending.

Strategic Advantages And Outlook

Lamar’s strategic advantages include its extensive footprint, localized sales expertise, and accelerating digital mix. The outlook remains positive, with tailwinds from increased DOOH adoption and limited new billboard supply. Risks include cyclical ad demand and interest rate exposure, but the company’s recurring revenue model and cost discipline position it well for long-term value creation.

Sources

Company 10-K, Investor Presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount