|
Live Ventures Incorporated (Live) DCF -Bewertung
US | Consumer Cyclical | Home Improvement | 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
Live Ventures Incorporated (LIVE) Bundle
Bewerten Sie die finanziellen Aussichten von Live Ventures Incorporated wie ein Experte! Dieser (Live-) DCF-Taschenrechner bietet vorgefüllte Finanzdaten und Gesamtflexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich an Ihren Projektionen anzupassen.
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 | 191.7 | 273.0 | 286.9 | 355.2 | 472.8 | 511.3 | 552.9 | 597.9 | 646.5 | 699.1 |
| Revenue Growth, % | 0 | 42.39 | 5.1 | 23.79 | 33.13 | 8.14 | 8.14 | 8.14 | 8.14 | 8.14 |
| EBITDA | 20.4 | 51.5 | 29.5 | 33.3 | -13.6 | 47.3 | 51.1 | 55.3 | 59.8 | 64.7 |
| EBITDA, % | 10.65 | 18.85 | 10.27 | 9.37 | -2.89 | 9.25 | 9.25 | 9.25 | 9.25 | 9.25 |
| Depreciation | 7.2 | 6.6 | 16.4 | 19.1 | .0 | 17.6 | 19.1 | 20.6 | 22.3 | 24.1 |
| Depreciation, % | 3.75 | 2.41 | 5.71 | 5.37 | 0 | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 |
| EBIT | 13.2 | 44.9 | 13.1 | 14.2 | -13.6 | 29.7 | 32.1 | 34.7 | 37.5 | 40.6 |
| EBIT, % | 6.9 | 16.44 | 4.56 | 4 | -2.89 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 |
| Total Cash | 9.0 | 4.7 | 4.6 | 4.3 | 4.6 | 10.4 | 11.3 | 12.2 | 13.2 | 14.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 20.1 | 21.6 | 30.1 | 42.3 | 46.9 | 51.8 | 56.1 | 60.6 | 65.6 | 70.9 |
| Account Receivables, % | 10.49 | 7.9 | 10.48 | 11.91 | 9.91 | 10.14 | 10.14 | 10.14 | 10.14 | 10.14 |
| Inventories | 64.5 | 70.7 | 97.7 | 131.3 | 126.4 | 160.9 | 173.9 | 188.1 | 203.4 | 220.0 |
| Inventories, % | 33.66 | 25.92 | 34.04 | 36.97 | 26.72 | 31.46 | 31.46 | 31.46 | 31.46 | 31.46 |
| Accounts Payable | 9.1 | 10.6 | 10.9 | 27.2 | 31.0 | 27.3 | 29.5 | 31.9 | 34.5 | 37.3 |
| Accounts Payable, % | 4.76 | 3.9 | 3.8 | 7.66 | 6.56 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 |
| Capital Expenditure | -3.9 | -11.4 | -12.1 | -10.0 | -8.5 | -15.4 | -16.6 | -18.0 | -19.5 | -21.0 |
| Capital Expenditure, % | -2.03 | -4.18 | -4.23 | -2.82 | -1.79 | -3.01 | -3.01 | -3.01 | -3.01 | -3.01 |
| Tax Rate, % | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 | 14.86 |
| EBITAT | 9.3 | 35.3 | 10.2 | -1.0 | -11.6 | 18.5 | 20.0 | 21.6 | 23.4 | 25.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -63.0 | 24.3 | -20.7 | -21.5 | -15.9 | -22.5 | 7.4 | 8.0 | 8.6 | 9.3 |
| WACC, % | 11.36 | 12.56 | 12.5 | 1.7 | 13.46 | 10.32 | 10.32 | 10.32 | 10.32 | 10.32 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3.1 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 9 | |||||||||
| Terminal Value | 95 | |||||||||
| Present Terminal Value | 58 | |||||||||
| Enterprise Value | 61 | |||||||||
| Net Debt | 92 | |||||||||
| Equity Value | -31 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | -9.75 |
What You Will Receive
- Pre-Filled Financial Model: Live Ventures Incorporated’s actual data provides accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Instantaneous Calculations: Automatic updates ensure results are visible as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.
Key Features
- Comprehensive Historical Data: Live Ventures Incorporated's (LIVE) past financial statements and projected forecasts are readily available.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
- Real-Time Valuation: Instantly view the recalculated intrinsic value of Live Ventures Incorporated (LIVE).
- Insightful Visualizations: Interactive dashboard charts showcase valuation outcomes and essential metrics.
- Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Live Ventures Incorporated (LIVE) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Live Ventures Incorporated (LIVE)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Live Ventures Incorporated (LIVE)?
- Accurate Data: Up-to-date Live Ventures financials provide trustworthy valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you from building models from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants working with Live Ventures.
- User-Friendly: Simple design and guided instructions ensure accessibility for all users.
Who Should Use This Product?
- Investors: Accurately assess Live Ventures Incorporated’s (LIVE) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for financial reporting and analysis at Live Ventures Incorporated (LIVE).
- Consultants: Easily customize the template for valuation reports tailored to clients of Live Ventures Incorporated (LIVE).
- Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading companies like Live Ventures Incorporated (LIVE).
- Educators: Employ it as a teaching resource to illustrate valuation techniques relevant to Live Ventures Incorporated (LIVE).
What the Template Contains
- Historical Data: Includes Live Ventures Incorporated's past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Live Ventures Incorporated's intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Live Ventures Incorporated's financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.