|
Limoneira Company (LMNR) DCF -Bewertung
US | Consumer Defensive | Agricultural Farm Products | 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
Limoneira Company (LMNR) Bundle
Verbessern Sie Ihre Anlagestrategien mit dem Limoneira Company (LMNR) DCF -Taschenrechner! Verwenden Sie echte Finanzdaten aus Limoneira, passen Sie Wachstumsprojektionen und -kosten an und beobachten Sie sofort, wie sich diese Modifikationen auf den inneren Wert von LMNR auswirken.
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 | 164.6 | 166.0 | 184.6 | 179.9 | 191.5 | 199.2 | 207.1 | 215.4 | 224.0 | 232.9 |
| Revenue Growth, % | 0 | 0.89208 | 11.19 | -2.55 | 6.45 | 4 | 4 | 4 | 4 | 4 |
| EBITDA | -13.8 | 7.7 | 12.9 | 23.3 | 20.9 | 10.8 | 11.2 | 11.7 | 12.1 | 12.6 |
| EBITDA, % | -8.4 | 4.62 | 6.98 | 12.95 | 10.9 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 |
| Depreciation | 10.6 | 10.3 | 10.2 | 9.4 | 8.4 | 11.1 | 11.5 | 12.0 | 12.5 | 13.0 |
| Depreciation, % | 6.42 | 6.22 | 5.55 | 5.25 | 4.37 | 5.56 | 5.56 | 5.56 | 5.56 | 5.56 |
| EBIT | -24.4 | -2.7 | 2.6 | 13.9 | 12.5 | -.3 | -.3 | -.3 | -.3 | -.4 |
| EBIT, % | -14.82 | -1.6 | 1.43 | 7.7 | 6.53 | -0.15165 | -0.15165 | -0.15165 | -0.15165 | -0.15165 |
| Total Cash | .5 | .4 | .9 | 3.6 | 3.0 | 1.8 | 1.9 | 2.0 | 2.1 | 2.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 16.3 | 17.5 | 15.7 | 17.7 | 14.7 | 18.5 | 19.2 | 20.0 | 20.8 | 21.6 |
| Account Receivables, % | 9.88 | 10.53 | 8.48 | 9.84 | 7.69 | 9.29 | 9.29 | 9.29 | 9.29 | 9.29 |
| Inventories | 10.7 | 10.0 | 12.8 | 4.8 | .0 | 8.8 | 9.2 | 9.5 | 9.9 | 10.3 |
| Inventories, % | 6.47 | 6.04 | 6.93 | 2.66 | 0 | 4.42 | 4.42 | 4.42 | 4.42 | 4.42 |
| Accounts Payable | 15.3 | 19.3 | 21.4 | 19.5 | 7.3 | 18.8 | 19.5 | 20.3 | 21.1 | 22.0 |
| Accounts Payable, % | 9.3 | 11.65 | 11.59 | 10.85 | 3.79 | 9.44 | 9.44 | 9.44 | 9.44 | 9.44 |
| Capital Expenditure | -10.6 | -9.8 | -10.1 | -10.3 | -9.4 | -11.3 | -11.8 | -12.3 | -12.7 | -13.3 |
| Capital Expenditure, % | -6.44 | -5.92 | -5.45 | -5.73 | -4.92 | -5.69 | -5.69 | -5.69 | -5.69 | -5.69 |
| Tax Rate, % | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 | 33.18 |
| EBITAT | -16.6 | -2.5 | -3.6 | 9.7 | 8.4 | -.2 | -.2 | -.2 | -.2 | -.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -28.2 | 1.4 | -2.3 | 12.9 | 2.8 | -1.5 | -.8 | -.8 | -.9 | -.9 |
| WACC, % | 6.58 | 6.64 | 6.41 | 6.58 | 6.57 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -4.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -20 | |||||||||
| Present Terminal Value | -15 | |||||||||
| Enterprise Value | -19 | |||||||||
| Net Debt | -2 | |||||||||
| Equity Value | -16 | |||||||||
| Diluted Shares Outstanding, MM | 18 | |||||||||
| Equity Value Per Share | -0.92 |
What You Will Get
- Real LMNR Financial Data: Pre-filled with Limoneira Company’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Limoneira Company’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Data: Limoneira Company's historical financial statements and pre-filled projections.
- Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Observe Limoneira's intrinsic value recalculating instantly.
- Visual Performance Metrics: Dashboard charts illustrate valuation outcomes and essential indicators.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance specialists.
How It Works
- Download: Get the pre-prepared Excel file containing Limoneira Company's (LMNR) financial data.
- Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Utilize the valuation findings to inform your investment strategy.
Why Choose Limoneira's Calculator?
- Designed for Industry Experts: A sophisticated tool utilized by agricultural analysts, financial managers, and market consultants.
- Accurate Data Integration: Limoneira's historical and forecasted financial data preloaded for precise analysis.
- Flexible Scenario Analysis: Easily simulate various market conditions and business assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential performance metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth user experience.
Who Should Use Limoneira Company (LMNR)?
- Agriculture Students: Understand agricultural economics and apply concepts using real-world data.
- Researchers: Utilize industry-specific models for academic studies or publications.
- Investors: Evaluate your investment strategies and analyze performance metrics for Limoneira Company (LMNR).
- Market Analysts: Enhance your analysis with a tailored, user-friendly financial model.
- Entrepreneurs: Discover how established agricultural businesses like Limoneira Company (LMNR) operate and are evaluated.
What the Template Contains
- Pre-Filled Data: Contains Limoneira Company's historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automated calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Limoneira's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals 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.