|
Leafly Holdings, Inc. (LFLY) DCF Valuation
US | Healthcare | Medical - Pharmaceuticals | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Leafly Holdings, Inc. (LFLY) Bundle
Whether you're an investor or an analyst, this [LFLY] DCF Calculator is your go-to resource for accurate valuation. Featuring real data from Leafly Holdings, Inc., you can adjust forecasts and observe the effects in real-time.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30.1 | 36.4 | 43.0 | 47.4 | 42.3 | 46.3 | 50.8 | 55.7 | 61.0 | 66.9 |
| Revenue Growth, % | 0 | 21.02 | 18.26 | 10.05 | -10.79 | 9.63 | 9.63 | 9.63 | 9.63 | 9.63 |
| EBITDA | -31.6 | -.7 | -10.2 | 8.3 | -5.7 | -11.3 | -12.3 | -13.5 | -14.8 | -16.3 |
| EBITDA, % | -105.14 | -1.82 | -23.68 | 17.59 | -13.57 | -24.3 | -24.3 | -24.3 | -24.3 | -24.3 |
| Depreciation | .3 | .3 | .5 | .4 | 1.0 | .6 | .6 | .7 | .7 | .8 |
| Depreciation, % | 0.86792 | 0.85733 | 1.12 | 0.948 | 2.33 | 1.23 | 1.23 | 1.23 | 1.23 | 1.23 |
| EBIT | -31.9 | -1.0 | -10.7 | 7.9 | -6.7 | -11.7 | -12.9 | -14.1 | -15.5 | -17.0 |
| EBIT, % | -106.01 | -2.67 | -24.8 | 16.64 | -15.9 | -25.35 | -25.35 | -25.35 | -25.35 | -25.35 |
| Total Cash | 5.7 | 4.8 | 28.6 | 24.6 | 15.3 | 17.3 | 19.0 | 20.8 | 22.8 | 25.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.9 | .0 | 3.0 | 3.3 | 2.6 | 2.4 | 2.7 | 2.9 | 3.2 | 3.5 |
| Account Receivables, % | 6.15 | 0 | 6.87 | 6.96 | 6.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| Inventories | 1.2 | .9 | 4.2 | .6 | .0 | 1.6 | 1.7 | 1.9 | 2.1 | 2.3 |
| Inventories, % | 3.94 | 2.34 | 9.67 | 1.28 | 0 | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 |
| Accounts Payable | 4.9 | .1 | 3.0 | 1.6 | .8 | 2.7 | 3.0 | 3.3 | 3.6 | 3.9 |
| Accounts Payable, % | 16.38 | 0.40622 | 7.08 | 3.43 | 1.92 | 5.84 | 5.84 | 5.84 | 5.84 | 5.84 |
| Capital Expenditure | -.8 | .0 | -.1 | -2.5 | -1.3 | -1.0 | -1.1 | -1.2 | -1.4 | -1.5 |
| Capital Expenditure, % | -2.53 | -0.01373928 | -0.20216 | -5.22 | -3.18 | -2.23 | -2.23 | -2.23 | -2.23 | -2.23 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -32.1 | -1.0 | -11.8 | 59.3 | -6.7 | -11.7 | -12.9 | -14.1 | -15.5 | -17.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -30.7 | -3.3 | -14.8 | 59.1 | -6.6 | -11.7 | -13.5 | -14.8 | -16.2 | -17.8 |
| WACC, % | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 | 9.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -55.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -18 | |||||||||
| Terminal Value | -242 | |||||||||
| Present Terminal Value | -154 | |||||||||
| Enterprise Value | -210 | |||||||||
| Net Debt | 14 | |||||||||
| Equity Value | -224 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -111.50 |
What You Will Get
- Real Leafly Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Leafly’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Leafly Holdings, Inc. (LFLY).
- WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with customizable input options.
- Flexible Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Leafly Holdings, Inc. (LFLY).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template containing Leafly Holdings, Inc.'s (LFLY) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view the recalculated results, including Leafly Holdings, Inc.'s (LFLY) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Leafly Holdings, Inc. (LFLY)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Leafly Holdings.
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Leafly’s intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for accurate analysis.
- High-Quality Standards: Perfect for financial analysts, investors, and business advisors focused on Leafly Holdings.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Leafly Holdings, Inc. (LFLY) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored to Leafly Holdings, Inc. (LFLY).
- Consultants: Provide clients with expert valuation insights on Leafly Holdings, Inc. (LFLY) quickly and accurately.
- Business Owners: Gain insights into how companies like Leafly Holdings, Inc. (LFLY) are valued to inform your own business strategy.
- Finance Students: Explore valuation techniques using real-world data and scenarios related to Leafly Holdings, Inc. (LFLY).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations specific to Leafly Holdings, Inc. (LFLY).
- Real-World Data: Leafly’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Leafly’s performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage tailored to Leafly Holdings, Inc. (LFLY).
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for informed decision-making.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.