|
Watch ، Inc. (LTCH) تقييم DCF |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Latch, Inc. (LTCH) Bundle
وفر الوقت وتحسين الدقة من خلال حاسبة (LTCH) DCF! باستخدام بيانات حقيقية من Watch ، Inc. والافتراضات القابلة للتخصيص ، فإن هذه الأداة تمكنك من التنبؤ وتحليل وتقييم Watch ، Inc. مثل المستثمر المحنك.
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 | 14.9 | 18.1 | 41.4 | 43.0 | 45.0 | 59.6 | 78.9 | 104.5 | 138.4 | 183.4 |
| Revenue Growth, % | 0 | 21.32 | 129 | 3.86 | 4.67 | 32.46 | 32.46 | 32.46 | 32.46 | 32.46 |
| EBITDA | -49.0 | -60.2 | -145.3 | -161.6 | -94.5 | -59.6 | -78.9 | -104.5 | -138.4 | -183.4 |
| EBITDA, % | -329.01 | -333.14 | -351.38 | -376.27 | -210.22 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .7 | 1.4 | 3.2 | 1.6 | 7.2 | 4.8 | 6.3 | 8.4 | 11.1 | 14.7 |
| Depreciation, % | 4.86 | 7.65 | 7.83 | 3.73 | 16.02 | 8.02 | 8.02 | 8.02 | 8.02 | 8.02 |
| EBIT | -49.7 | -61.6 | -148.6 | -163.2 | -101.7 | -59.6 | -78.9 | -104.5 | -138.4 | -183.4 |
| EBIT, % | -333.87 | -340.8 | -359.21 | -380.01 | -226.24 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | 54.2 | 60.5 | 283.8 | 230.1 | 179.5 | 59.6 | 78.9 | 104.5 | 138.4 | 183.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 7.0 | 8.2 | 25.6 | 7.0 | 22.9 | 26.4 | 35.0 | 46.4 | 61.5 | 81.4 |
| Account Receivables, % | 47.2 | 45.55 | 62 | 16.36 | 50.94 | 44.41 | 44.41 | 44.41 | 44.41 | 44.41 |
| Inventories | 6.2 | 8.3 | 11.6 | 29.4 | 16.6 | 26.3 | 34.8 | 46.1 | 61.1 | 80.9 |
| Inventories, % | 41.33 | 45.92 | 28.08 | 68.53 | 36.83 | 44.14 | 44.14 | 44.14 | 44.14 | 44.14 |
| Accounts Payable | 3.8 | 3.7 | 6.2 | 6.0 | 3.6 | 9.9 | 13.1 | 17.4 | 23.1 | 30.5 |
| Accounts Payable, % | 25.46 | 20.66 | 15.06 | 13.98 | 8.1 | 16.65 | 16.65 | 16.65 | 16.65 | 16.65 |
| Capital Expenditure | -3.8 | -5.5 | -8.8 | .0 | -.3 | -9.2 | -12.2 | -16.2 | -21.5 | -28.5 |
| Capital Expenditure, % | -25.3 | -30.28 | -21.32 | -0.00521243 | -0.7273 | -15.53 | -15.53 | -15.53 | -15.53 | -15.53 |
| Tax Rate, % | -0.02790438 | -0.02790438 | -0.02790438 | -0.02790438 | -0.02790438 | -0.02790438 | -0.02790438 | -0.02790438 | -0.02790438 | -0.02790438 |
| EBITAT | -49.8 | -61.6 | -148.6 | -163.3 | -101.7 | -59.6 | -78.9 | -104.5 | -138.4 | -183.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -62.2 | -69.0 | -172.4 | -161.1 | -100.2 | -71.0 | -98.7 | -130.8 | -173.2 | -229.4 |
| WACC, % | 19.31 | 19.31 | 19.31 | 19.31 | 19.31 | 19.31 | 19.31 | 19.31 | 19.31 | 19.31 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -386.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -234 | |||||||||
| Terminal Value | -1,352 | |||||||||
| Present Terminal Value | -559 | |||||||||
| Enterprise Value | -945 | |||||||||
| Net Debt | -73 | |||||||||
| Equity Value | -873 | |||||||||
| Diluted Shares Outstanding, MM | 159 | |||||||||
| Equity Value Per Share | -5.48 |
What You Will Get
- Editable Forecast Inputs: Easily adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Latch, Inc.'s (LTCH) financial data pre-filled to accelerate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that tailors to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, verifying strategies, and enhancing efficiency.
Key Features
- Comprehensive Latch Financial Data: Gain access to precise pre-loaded historical metrics and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for key inputs like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to easily interpret your valuation findings.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Download: Get the pre-formatted Excel file featuring Latch, Inc.'s (LTCH) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and compare the results instantly.
- Make Decisions: Leverage the valuation findings to inform your investment approach.
Why Choose This Calculator for Latch, Inc. (LTCH)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
- Accurate Data: Latch’s historical and projected financials integrated for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance simplifies your experience.
Who Should Use This Product?
- Individual Investors: Gain insights to make educated choices about investing in Latch, Inc. (LTCH).
- Financial Analysts: Enhance valuation methodologies with comprehensive financial models tailored for Latch, Inc. (LTCH).
- Consultants: Provide clients with precise valuation assessments for Latch, Inc. (LTCH) efficiently.
- Business Owners: Learn from the valuation strategies of Latch, Inc. (LTCH) to inform your own business approach.
- Finance Students: Explore practical valuation concepts using the real-world data of Latch, Inc. (LTCH).
What the Template Contains
- Pre-Filled Data: Contains Latch, Inc.’s historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for WACC calculation based on user-defined inputs.
- Key Financial Ratios: Evaluate Latch, Inc.’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.
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.