Latch, Inc. (LTCH) DCF Valuation

Valoración DCF de LACT, Inc. (LTCH)

US | Technology | Software - Application | NASDAQ
Latch, Inc. (LTCH) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Latch, Inc. (LTCH) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Ahorre tiempo y mejore la precisión con nuestra calculadora DCF (LTCH)! Utilizando datos reales de Latch, Inc. y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y evaluar Latch, Inc. como un inversor experimentado.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 FY1
2022		 FY2
2023		 FY3
2024		 FY4
2025		 FY5
2026
Revenue 14.9 18.1 41.4 66.4 106.8 171.5 275.6 442.7
Revenue Growth, % 0 21.32 129 60.66 60.66 60.66 60.66 60.66
EBITDA -49.0 -60.2 -145.3 -66.4 -106.8 -171.5 -275.6 -442.7
EBITDA, % -329.01 -333.14 -351.38 -100 -100 -100 -100 -100
Depreciation .7 1.4 3.2 4.5 7.2 11.6 18.7 30.0
Depreciation, % 4.86 7.65 7.83 6.78 6.78 6.78 6.78 6.78
EBIT -49.7 -61.6 -148.6 -66.4 -106.8 -171.5 -275.6 -442.7
EBIT, % -333.87 -340.8 -359.21 -100 -100 -100 -100 -100
Total Cash 54.2 60.5 283.8 66.4 106.8 171.5 275.6 442.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.0 8.2 25.6
Account Receivables, % 47.2 45.55 62
Inventories 6.2 8.3 11.6 25.5 41.0 65.9 105.9 170.2
Inventories, % 41.33 45.92 28.08 38.44 38.44 38.44 38.44 38.44
Accounts Payable 3.8 3.7 6.2 13.6 21.8 35.0 56.2 90.3
Accounts Payable, % 25.46 20.66 15.06 20.39 20.39 20.39 20.39 20.39
Capital Expenditure -3.8 -5.5 -8.8 -17.0 -27.4 -44.0 -70.6 -113.5
Capital Expenditure, % -25.3 -30.28 -21.32 -25.63 -25.63 -25.63 -25.63 -25.63
Tax Rate, % -0.03187663 -0.03187663 -0.03187663 -0.03187663 -0.03187663 -0.03187663 -0.03187663 -0.03187663
EBITAT -49.8 -61.6 -148.6 -66.4 -106.8 -171.5 -275.6 -442.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -62.2 -69.0 -172.4 -94.2 -155.0 -248.9 -400.0 -642.6
WACC, % 82.04 82.04 82.04 82.04 82.04 82.04 82.04 82.04
PV UFCF
SUM PV UFCF .0 .0 .0 .0 .0 .0 .0 -208.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -655
Terminal Value -819
Present Terminal Value -41
Enterprise Value -249
Net Debt -125
Equity Value -125
Diluted Shares Outstanding, MM 86
Equity Value Per Share -1.44

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.

No products were found matching.