![]() |
La-Z-Boy Incorporated (LZB) DCF Valuation
US | Consumer Cyclical | Furnishings, Fixtures & Appliances | NYSE
|
![La-Z-Boy Incorporated (LZB) DCF Valuation](http://dcfmodeling.com/cdn/shop/files/lzb-dcf-analysis.png?v=1735214631&width=1100)
- ✓ 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
La-Z-Boy Incorporated (LZB) Bundle
Whether you’re an investor or analyst, this (LZB) DCF Calculator is your go-to tool for accurate valuation. Preloaded with real data from La-Z-Boy Incorporated, you can adjust forecasts and immediately observe the effects.
Discounted Cash Flow (DCF) - (USD MM)
Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 1,704.0 | 1,734.2 | 2,356.8 | 2,349.4 | 2,047.0 | 2,172.4 | 2,305.4 | 2,446.5 | 2,596.3 | 2,755.2 |
Revenue Growth, % | 0 | 1.78 | 35.9 | -0.31305 | -12.87 | 6.12 | 6.12 | 6.12 | 6.12 | 6.12 |
EBITDA | 215.3 | 169.4 | 318.7 | 322.8 | 290.8 | 277.5 | 294.5 | 312.5 | 331.7 | 352.0 |
EBITDA, % | 12.64 | 9.77 | 13.52 | 13.74 | 14.2 | 12.77 | 12.77 | 12.77 | 12.77 | 12.77 |
Depreciation | 98.9 | 33.0 | 112.3 | 116.5 | 124.5 | 102.2 | 108.4 | 115.1 | 122.1 | 129.6 |
Depreciation, % | 5.8 | 1.9 | 4.76 | 4.96 | 6.08 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 |
EBIT | 116.5 | 136.4 | 206.4 | 206.3 | 166.2 | 175.3 | 186.1 | 197.5 | 209.6 | 222.4 |
EBIT, % | 6.83 | 7.86 | 8.76 | 8.78 | 8.12 | 8.07 | 8.07 | 8.07 | 8.07 | 8.07 |
Total Cash | 261.6 | 391.2 | 245.6 | 343.4 | 347.9 | 347.3 | 368.6 | 391.1 | 415.1 | 440.5 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 99.4 | 139.3 | 322.8 | 170.5 | 174.7 | 188.3 | 199.9 | 212.1 | 225.1 | 238.9 |
Account Receivables, % | 5.83 | 8.03 | 13.69 | 7.26 | 8.54 | 8.67 | 8.67 | 8.67 | 8.67 | 8.67 |
Inventories | 181.6 | 226.1 | 303.2 | 276.3 | 263.2 | 265.8 | 282.1 | 299.4 | 317.7 | 337.1 |
Inventories, % | 10.66 | 13.04 | 12.86 | 11.76 | 12.86 | 12.24 | 12.24 | 12.24 | 12.24 | 12.24 |
Accounts Payable | 55.5 | 94.2 | 104.0 | 107.5 | 96.5 | 97.3 | 103.2 | 109.5 | 116.3 | 123.4 |
Accounts Payable, % | 3.26 | 5.43 | 4.41 | 4.57 | 4.71 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 |
Capital Expenditure | -46.0 | -38.0 | -76.6 | -68.8 | -53.6 | -59.5 | -63.1 | -67.0 | -71.1 | -75.4 |
Capital Expenditure, % | -2.7 | -2.19 | -3.25 | -2.93 | -2.62 | -2.74 | -2.74 | -2.74 | -2.74 | -2.74 |
Tax Rate, % | 26.02 | 26.02 | 26.02 | 26.02 | 26.02 | 26.02 | 26.02 | 26.02 | 26.02 | 26.02 |
EBITAT | 78.3 | 99.5 | 150.7 | 151.1 | 123.0 | 126.4 | 134.1 | 142.3 | 151.1 | 160.3 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -94.3 | 48.7 | -64.2 | 381.4 | 191.8 | 153.7 | 157.6 | 167.3 | 177.5 | 188.4 |
WACC, % | 9.04 | 9.09 | 9.09 | 9.1 | 9.1 | 9.09 | 9.09 | 9.09 | 9.09 | 9.09 |
PV UFCF | ||||||||||
SUM PV UFCF | 649.5 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 192 | |||||||||
Terminal Value | 2,712 | |||||||||
Present Terminal Value | 1,756 | |||||||||
Enterprise Value | 2,405 | |||||||||
Net Debt | 141 | |||||||||
Equity Value | 2,264 | |||||||||
Diluted Shares Outstanding, MM | 43 | |||||||||
Equity Value Per Share | 52.32 |
What You Will Get
- Real La-Z-Boy Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for La-Z-Boy Incorporated (LZB).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to La-Z-Boy Incorporated (LZB).
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on La-Z-Boy Incorporated’s (LZB) fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for La-Z-Boy Incorporated (LZB).
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for La-Z-Boy Incorporated (LZB).
Key Features
- 🔍 Real-Life LZB Financials: Pre-filled historical and projected data for La-Z-Boy Incorporated (LZB).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate La-Z-Boy’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize La-Z-Boy’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template containing La-Z-Boy Incorporated’s (LZB) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key performance indicators.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including La-Z-Boy Incorporated’s (LZB) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and consultants.
- Accurate Data: La-Z-Boy's historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance helps you navigate the process seamlessly.
Who Should Use This Product?
- Interior Design Students: Explore furniture design principles and apply them using real-world examples from La-Z-Boy Incorporated (LZB).
- Academics: Integrate industry-leading models into your curriculum or research focused on furniture manufacturing.
- Investors: Validate your investment strategies and assess the market performance of La-Z-Boy Incorporated (LZB).
- Market Analysts: Enhance your analysis with a customizable financial model tailored for La-Z-Boy Incorporated (LZB).
- Homeowners: Understand how large furniture companies like La-Z-Boy Incorporated (LZB) are evaluated in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled La-Z-Boy Incorporated (LZB) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for La-Z-Boy Incorporated (LZB).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.