|
Lottery.com Inc. (Ltry) Valoración de DCF
US | Consumer Cyclical | Gambling, Resorts & Casinos | NASDAQ
|
- ✓ 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
Lottery.com Inc. (LTRY) Bundle
Diseñado para la precisión, nuestra calculadora DCF de Lottery.com Inc. (LTRY) le permite evaluar la valoración de Lottery.com Inc. utilizando datos financieros del mundo real y ofrece una flexibilidad completa para modificar todos los parámetros esenciales para las proyecciones mejoradas.
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 | 1.9 | 7.5 | 68.5 | 6.8 | 7.0 | 9.0 | 11.5 | 14.7 | 18.9 | 24.2 |
| Revenue Growth, % | 0 | 295.23 | 818.66 | -90.11 | 3.07 | 28.24 | 28.24 | 28.24 | 28.24 | 28.24 |
| EBITDA | -9.3 | -3.1 | -30.5 | -53.9 | -19.6 | -6.9 | -8.9 | -11.4 | -14.6 | -18.7 |
| EBITDA, % | -493.9 | -40.97 | -44.5 | -795.28 | -280.68 | -77.09 | -77.09 | -77.09 | -77.09 | -77.09 |
| Depreciation | 1.5 | 1.5 | 4.3 | 5.6 | 5.7 | 4.8 | 6.2 | 8.0 | 10.2 | 13.1 |
| Depreciation, % | 79.44 | 20.56 | 6.26 | 82.63 | 81.45 | 54.07 | 54.07 | 54.07 | 54.07 | 54.07 |
| EBIT | -10.8 | -4.6 | -34.8 | -59.5 | -25.3 | -7.4 | -9.5 | -12.2 | -15.6 | -20.0 |
| EBIT, % | -573.34 | -61.53 | -50.76 | -877.91 | -362.13 | -82.46 | -82.46 | -82.46 | -82.46 | -82.46 |
| Total Cash | .2 | 3.8 | 62.6 | .1 | .4 | 2.8 | 3.6 | 4.6 | 6.0 | 7.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .1 | .2 | .0 | .1 | .1 | .1 | .1 | .2 |
| Account Receivables, % | 0 | 0.35116 | 0.11555 | 3.08 | 0.34692 | 0.77829 | 0.77829 | 0.77829 | 0.77829 | 0.77829 |
| Inventories | .0 | 28.9 | 13.9 | 19.4 | .0 | 3.9 | 5.1 | 6.5 | 8.3 | 10.7 |
| Inventories, % | 0 | 387.92 | 20.28 | 286.31 | 0 | 44.06 | 44.06 | 44.06 | 44.06 | 44.06 |
| Accounts Payable | 2.6 | 2.2 | 1.0 | 7.6 | 8.0 | 5.9 | 7.6 | 9.7 | 12.5 | 16.0 |
| Accounts Payable, % | 138.51 | 29.18 | 1.47 | 112.22 | 114.37 | 66.13 | 66.13 | 66.13 | 66.13 | 66.13 |
| Capital Expenditure | -1.0 | .0 | -5.2 | -1.3 | .0 | -1.4 | -1.8 | -2.3 | -3.0 | -3.8 |
| Capital Expenditure, % | -52.98 | -0.29379 | -7.62 | -18.47 | 0.000028622647 | -15.87 | -15.87 | -15.87 | -15.87 | -15.87 |
| Tax Rate, % | 0.55429 | 0.55429 | 0.55429 | 0.55429 | 0.55429 | 0.55429 | 0.55429 | 0.55429 | 0.55429 | 0.55429 |
| EBITAT | -10.8 | -4.6 | -29.8 | -59.6 | -25.2 | -7.2 | -9.2 | -11.8 | -15.1 | -19.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -7.7 | -32.5 | -16.9 | -54.3 | .5 | -9.8 | -4.3 | -5.5 | -7.0 | -9.0 |
| WACC, % | 8.2 | 8.2 | 7.64 | 8.2 | 8.18 | 8.08 | 8.08 | 8.08 | 8.08 | 8.08 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -28.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -9 | |||||||||
| Terminal Value | -151 | |||||||||
| Present Terminal Value | -102 | |||||||||
| Enterprise Value | -131 | |||||||||
| Net Debt | 6 | |||||||||
| Equity Value | -136 | |||||||||
| Diluted Shares Outstanding, MM | 3 | |||||||||
| Equity Value Per Share | -52.46 |
What You Will Get
- Comprehensive LTRY Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust metrics like discount rates, tax assumptions, revenue projections, and operational costs.
- Real-Time Calculations: Dynamic computation of intrinsic value and net present value (NPV).
- Scenario Simulation: Evaluate various scenarios to assess Lottery.com Inc.'s future outcomes.
- User-Friendly Interface: Designed for both industry experts and newcomers alike.
Key Features
- Real-Time LTRY Data: Pre-filled with Lottery.com’s historical performance metrics and future projections.
- Comprehensive Customization: Tailor inputs such as ticket sales growth, operational costs, tax implications, and marketing expenditures.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- What-If Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed to be straightforward and accessible for both industry experts and newcomers.
How It Works
- Download the Template: Gain immediate access to the Excel-based LTRY DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically calculates Lottery.com Inc.'s intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose Lottery.com Inc. (LTRY)?
- User-Friendly Platform: Offers a seamless experience for buying and managing lottery tickets online.
- Real-Time Updates: Stay informed with live lottery results and notifications for your favorite games.
- Secure Transactions: Ensures safe and reliable payment options for all users.
- Wide Game Selection: Access to a diverse range of lottery games from various states and jurisdictions.
- Expert Support: Dedicated customer service team available to assist with any inquiries or issues.
Who Should Use This Product?
- Investors: Evaluate Lottery.com Inc.'s (LTRY) performance before making investment decisions.
- CFOs and Financial Analysts: Optimize financial assessments and forecast future growth for Lottery.com Inc. (LTRY).
- Startup Founders: Understand the valuation methods used for companies like Lottery.com Inc. (LTRY).
- Consultants: Create detailed valuation reports and analyses for clients involving Lottery.com Inc. (LTRY).
- Students and Educators: Apply real-time data from Lottery.com Inc. (LTRY) to learn and teach valuation strategies.
What the Template Contains
- Pre-Filled DCF Model: Lottery.com Inc.’s (LTRY) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Lottery.com Inc.’s (LTRY) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
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.