|
Lightspeed Commerce Inc. (LSPD) DCF -Bewertung
CA | Technology | Software - Application | NYSE
|
- ✓ 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
Lightspeed Commerce Inc. (LSPD) Bundle
Unabhängig davon, ob Sie ein Anleger oder Analyst sind, ist dieser (LSPD) DCF-Taschenrechner Ihre Anlaufstelle für eine genaue Bewertung. Ausgestattet mit echten Daten von Lightspeed Commerce Inc. können Sie Prognosen anpassen und die Auswirkungen sofort beobachten.
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 | 120.6 | 221.7 | 548.4 | 730.5 | 909.3 | 1,458.2 | 2,338.5 | 3,750.3 | 6,014.4 | 9,645.3 |
| Revenue Growth, % | 0 | 83.8 | 147.32 | 33.21 | 24.47 | 60.37 | 60.37 | 60.37 | 60.37 | 60.37 |
| EBITDA | -34.2 | -95.4 | -208.4 | -936.2 | -49.2 | -626.5 | -1,004.7 | -1,611.3 | -2,584.1 | -4,144.1 |
| EBITDA, % | -28.39 | -43.02 | -38 | -128.16 | -5.41 | -42.96 | -42.96 | -42.96 | -42.96 | -42.96 |
| Depreciation | 12.6 | 38.4 | 104.8 | 112.8 | 109.6 | 216.8 | 347.7 | 557.6 | 894.3 | 1,434.1 |
| Depreciation, % | 10.44 | 17.31 | 19.11 | 15.44 | 12.06 | 14.87 | 14.87 | 14.87 | 14.87 | 14.87 |
| EBIT | -46.8 | -133.8 | -313.1 | -1,049.0 | -158.8 | -798.3 | -1,280.3 | -2,053.1 | -3,292.6 | -5,280.4 |
| EBIT, % | -38.83 | -60.33 | -57.1 | -143.59 | -17.47 | -54.75 | -54.75 | -54.75 | -54.75 | -54.75 |
| Total Cash | 211.0 | 807.2 | 953.7 | 800.2 | 722.1 | 1,398.2 | 2,242.3 | 3,595.9 | 5,766.8 | 9,248.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.8 | 12.0 | 44.0 | 42.4 | 55.4 | 85.5 | 137.2 | 220.0 | 352.8 | 565.7 |
| Account Receivables, % | 4.01 | 5.39 | 8.03 | 5.8 | 6.09 | 5.87 | 5.87 | 5.87 | 5.87 | 5.87 |
| Inventories | .9 | 1.6 | 7.5 | 12.8 | 16.5 | 18.7 | 30.1 | 48.2 | 77.3 | 124.0 |
| Inventories, % | 0.77257 | 0.70943 | 1.37 | 1.76 | 1.81 | 1.29 | 1.29 | 1.29 | 1.29 | 1.29 |
| Accounts Payable | 12.3 | 22.1 | 39.2 | 37.0 | 33.5 | 105.2 | 168.7 | 270.6 | 434.0 | 695.9 |
| Accounts Payable, % | 10.22 | 9.96 | 7.16 | 5.06 | 3.68 | 7.22 | 7.22 | 7.22 | 7.22 | 7.22 |
| Capital Expenditure | -3.6 | -1.8 | -10.7 | -13.1 | -18.2 | -27.8 | -44.6 | -71.6 | -114.7 | -184.0 |
| Capital Expenditure, % | -2.99 | -0.8091 | -1.94 | -1.8 | -2 | -1.91 | -1.91 | -1.91 | -1.91 | -1.91 |
| Tax Rate, % | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 |
| EBITAT | -44.3 | -127.8 | -286.4 | -1,044.8 | -162.3 | -768.2 | -1,231.9 | -1,975.6 | -3,168.4 | -5,081.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -28.7 | -89.2 | -213.2 | -951.1 | -91.0 | -539.9 | -928.3 | -1,488.7 | -2,387.4 | -3,828.7 |
| WACC, % | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -5,104.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3,905 | |||||||||
| Terminal Value | -26,206 | |||||||||
| Present Terminal Value | -12,003 | |||||||||
| Enterprise Value | -17,108 | |||||||||
| Net Debt | -699 | |||||||||
| Equity Value | -16,409 | |||||||||
| Diluted Shares Outstanding, MM | 154 | |||||||||
| Equity Value Per Share | -106.71 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Lightspeed Commerce Inc.’s (LSPD) financial data pre-filled to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive Financial Data: Lightspeed Commerce Inc.'s historical financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Valuation: Instantly view Lightspeed's intrinsic value as it updates live.
- Intuitive Visualizations: Dashboard graphs present valuation outcomes and essential metrics clearly.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- 1. Access the Template: Download and open the Excel file containing Lightspeed Commerce Inc.'s (LSPD) preloaded data.
- 2. Adjust Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Confidence: Deliver professional valuation insights to back your decisions.
Why Choose This Calculator for Lightspeed Commerce Inc. (LSPD)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Lightspeed Commerce.
- Flexible Inputs: Modify yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Lightspeed's intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for precise analysis.
- High Standards: Perfect for financial analysts, investors, and business consultants focused on (LSPD).
Who Should Use This Product?
- Investors: Evaluate Lightspeed Commerce Inc.’s (LSPD) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for (LSPD).
- Startup Founders: Gain insights into how leading companies like Lightspeed Commerce Inc. (LSPD) are appraised.
- Consultants: Provide detailed valuation analyses and reports for clients involving (LSPD).
- Students and Educators: Utilize current data from (LSPD) to enhance learning and practice in valuation strategies.
What the Template Contains
- Historical Data: Includes Lightspeed Commerce Inc.’s (LSPD) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Lightspeed Commerce Inc.’s (LSPD) 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 Lightspeed Commerce Inc.’s (LSPD) 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.