US · LQDT
Liquidity Services, Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Bethesda, MD 20814
- Website
- liquidityservices.com
Price · as of 2025-09-30
$35.91
Market cap 980.35M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $63.98 | +78.17% |
| Intrinsic Value(DCF) | $60.69 | +69.01% |
| Graham-Dodd Method(GD) | $7.79 | -78.32% |
| Graham Formula(GF) | $34.49 | -3.96% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $37.53 | $65.62 | $13.31 | $5.89 | $8.37 |
| 2012 | $39.50 | $83.61 | $668.85 | $9.91 | $80.40 |
| 2013 | $22.42 | $60.94 | $234.81 | $9.76 | $18.53 |
| 2014 | $10.26 | $65.52 | $22.09 | $8.30 | $6.05 |
| 2015 | $6.41 | $42.39 | $0.00 | $0.00 | $37.83 |
| 2016 | $10.45 | $37.10 | $1.46 | $0.00 | $22.31 |
| 2017 | $4.40 | $88.54 | $0.37 | $0.00 | $7.29 |
| 2018 | $6.80 | $59.64 | $1.17 | $0.37 | $2.87 |
| 2019 | $6.71 | $520.63 | $1.39 | $0.00 | $0.00 |
| 2020 | $14.64 | $185.59 | $1.81 | $0.98 | $0.05 |
| 2021 | $20.01 | $80.28 | $4.10 | $9.90 | $48.98 |
| 2022 | $12.80 | $53.25 | $13.90 | $8.28 | $20.66 |
| 2023 | $17.12 | $46.39 | $102.07 | $5.70 | $13.37 |
| 2024 | $24.74 | $51.89 | $161.44 | $6.06 | $15.11 |
| 2025 | $30.03 | $63.98 | $624.55 | $7.79 | $34.49 |
AI valuation
Our deep-learning model estimates Liquidity Services, Inc.'s (LQDT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $63.98
- Current price
- $35.91
- AI upside
- +78.17%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$60.69
+69.01% upside
Graham-Dodd
$7.79
-78.32% upside
Graham Formula
$34.49
-3.96% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| LQDT | Liquidity Services, Inc. | $35.91 | 980.35M | +78% | +69% | -78% | -4% | 33.07 | 4.57 | 1.95 | 16.65 | 86.80 | 10.67 | 43.81% | 7.36% | 5.89% | 14.56% | 68.42% | 7.78% | 0.07 | — | 1.38 | 1.23 | -3.53 | 3810.00% | 3120.00% | -384.00% | 6.35% | 0.41 | 161.51% | 0.00% | 0.00% | 4.08% | 21.59 | 12.84 | 1.59 | 5.16 |
| AXL | American Axle & Manufactu… | $8.62 | 1.02B | +234% | -78% | -44% | -69% | 15.69 | 0.98 | 0.09 | 3.79 | — | -8.33 | 12.10% | 3.94% | 0.57% | 5.99% | 4.63% | 0.67% | 4.86 | 1.30 | 1.63 | 1.07 | 3.03 | -20000.00% | 75.00% | 139.00% | 37.21% | 0.39 | 7.02% | 0.00% | 0.00% | 51.56% | 11.32 | 13.38 | 0.45 | 1.55 |
| BALY | Bally's Corporation | $14.22 | 699.09M | +277% | -66% | — | — | -1.03 | 19.01 | 0.24 | 38.98 | -0.44 | -0.19 | 54.17% | -10.54% | -23.17% | -170.41% | -5.00% | -8.93% | 159.83 | -0.83 | 0.66 | 0.43 | 34.70 | 23362.00% | 6.00% | -3015.00% | -14.61% | 0.17 | -1.66% | 0.00% | 0.00% | 22.95% | -20.73 | -62.40 | 2.19 | 0.02 |
| BBW | Build-A-Bear Workshop, In… | $48.66 | 638.72M | -17% | -93% | -81% | -93% | 14.89 | 1.10 | 0.33 | 2.92 | 3.27 | 1.11 | 47.22% | 3.86% | 2.21% | 7.67% | 11.04% | 3.98% | 0.00 | 1256.73 | 1.58 | 0.63 | -1.02 | 45556.00% | -174.00% | -12959.00% | 2.82% | 0.30 | 4.63% | 0.00% | 0.00% | 3.59% | 6.32 | 26.29 | 0.24 | 3.41 |
| BJRI | BJ's Restaurants, Inc. | $37.99 | 840.5M | +4% | -62% | -49% | -81% | 49.81 | 2.25 | 0.61 | 15.10 | — | 2.27 | 74.17% | 1.04% | 1.23% | 4.54% | 1.66% | 1.47% | 1.35 | 2.57 | 0.41 | 0.24 | 5.49 | -1463.00% | 181.00% | 25493.00% | 2.96% | 0.52 | 2.89% | 0.00% | 0.10% | 4.94% | 92.73 | 53.14 | 0.96 | 2.35 |
| BWMX | Betterware de México, S.A… | $16.57 | 618.34M | +153% | -71% | — | +1% | 10.19 | 6.22 | 0.51 | 5.48 | — | -3.61 | 67.94% | 11.96% | 5.05% | 53.92% | 16.30% | 6.61% | 4.44 | 2.64 | 1.09 | 0.36 | 2.20 | -3228.00% | 839.00% | -2837.00% | 22.09% | 0.43 | 25.69% | 13.77% | 140.30% | 14.90% | 7.19 | 7.57 | 0.86 | 2.51 |
| CBRL | Cracker Barrel Old Countr… | $32.72 | 730.58M | -10% | -53% | -53% | -46% | 18.85 | 1.89 | 0.25 | 10.16 | 149.97 | 2.00 | 32.95% | 1.58% | 1.33% | 10.29% | 3.46% | 2.15% | 2.44 | 2.69 | 0.50 | 0.12 | 5.64 | 1257.00% | 37.00% | 4809.00% | 6.89% | 0.35 | 3.79% | 2.64% | 49.80% | 14.41% | 35.68 | 32.58 | 0.56 | 2.12 |
| HEPS | D-Market Elektronik Hizme… | $2.65 | 852.88M | +4% | +22,835% | — | — | -866.08 | 12.73 | 0.74 | 10.69 | — | 161.14 | 37.49% | 0.03% | -2.81% | -1.21% | -0.40% | -0.19% | 0.67 | 0.01 | 0.97 | 0.66 | -1.36 | -227391.00% | 6043.00% | -18473.00% | -0.10% | 0.00 | 1.00% | 0.00% | 0.00% | 0.00% | 2086.69 | -824.49 | 0.62 | 2.24 |
| JMIA | Jumia Technologies AG | $8.23 | 503.93M | +208% | -51% | — | — | -7.85 | 18.39 | 2.56 | -9.05 | — | 18.39 | 52.78% | -33.87% | -32.58% | -108.88% | 168.83% | -37.81% | 0.45 | -10.34 | 1.14 | 1.00 | 1.41 | -3704.00% | 1278.00% | -1363.00% | -10.88% | -0.48 | 138.76% | 0.00% | 0.00% | 4.30% | -6.52 | -7.93 | 2.21 | -20.74 |
| ODP | The ODP Corporation | $28.00 | 843.29M | +103% | -76% | -60% | -99% | 5.33 | 0.70 | 0.08 | 6.47 | — | 1.62 | 20.67% | 2.33% | -0.04% | 11.11% | 6.51% | 2.86% | 1.64 | 7.09 | 0.93 | 0.41 | 4.35 | -10246.00% | -1065.00% | -8584.00% | 5.67% | 0.08 | 1.76% | 0.00% | 0.00% | 55.78% | 10.56 | 53.77 | 0.25 | 2.10 |
| OLPX | Olaplex Holdings, Inc. | $1.61 | 1.07B | +1,640% | -33% | -25% | -99% | 51.88 | 1.16 | 2.40 | 7.51 | — | -5.24 | 69.15% | 15.84% | 4.62% | 2.27% | 4.92% | 1.11% | 0.74 | 1.12 | 10.67 | 9.29 | 0.45 | -6777.00% | -777.00% | -2055.00% | 13.64% | 2.21 | 14.01% | 0.00% | 0.00% | 12.33% | 16.09 | 7.80 | 2.55 | 1.90 |
About Liquidity Services, Inc.
Liquidity Services, Inc. provides e-commerce marketplaces, self-directed auction listing tools, and value-added services. It operates through four segments: Retail Supply Chain Group, Capital Assets Group, GovDeals, and Machinio. The company's marketplaces include liquidation.com that enable corporations to sell surplus and salvage consumer goods and retail capital assets; GovDeals marketplace, which provides self-directed service solutions in which sellers list their own assets that enables local and state government entities, and commercial businesses located in the United States and Canada to sell surplus and salvage assets; and AllSurplus, a centralized marketplace that connects global buyer base with assets from across the network of marketplaces in a single destination. It also provides marketplace for corporations located in the North America, Europe, Australia, Asia, and Africa to sell manufacturing surplus, salvage capital assets, and scrap material, as well as offers a suite of services, including surplus management, asset valuation, asset sales, marketing, returns management, asset recovery, and ecommerce services. In addition, the company operates a global search engine platform for listing used equipment for sale in the construction, machine tool, transportation, printing, and agriculture sectors. It offers products from industry verticals, such as consumer electronics, general merchandise, apparel, scientific equipment, aerospace parts and equipment, technology hardware, real estate, energy equipment, industrial capital assets, heavy equipment, fleet and transportation equipment, and specialty equipment. Liquidity Services, Inc. was incorporated in 1999 and is headquartered in Bethesda, Maryland.
- CEO
- William Paul Angrick
- Employees
- 781
- Beta
- 1.07
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($60.69 ÷ $35.91) − 1 = +69.01% (DCF, example).