|
Lakeland Industries, Inc. (Lake) Valation DCF
US | Consumer Cyclical | Apparel - Manufacturers | NASDAQ
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Lakeland Industries, Inc. (LAKE) Bundle
Optimisez votre temps et améliorez la précision avec notre calculatrice [symbole] DCF! En utilisant des données réelles de Lakeland Industries, Inc. et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et valoriser [l'entreprise] comme un investisseur chevronné.
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 | 107.8 | 159.0 | 118.4 | 112.8 | 124.7 | 133.3 | 142.6 | 152.5 | 163.1 | 174.4 |
| Revenue Growth, % | 0 | 47.48 | -25.54 | -4.68 | 10.49 | 6.94 | 6.94 | 6.94 | 6.94 | 6.94 |
| EBITDA | 8.5 | 45.9 | 18.0 | 7.0 | 11.5 | 18.0 | 19.2 | 20.6 | 22.0 | 23.5 |
| EBITDA, % | 7.86 | 28.87 | 15.23 | 6.21 | 9.24 | 13.48 | 13.48 | 13.48 | 13.48 | 13.48 |
| Depreciation | 2.6 | 2.0 | 1.9 | 1.5 | 2.1 | 2.2 | 2.4 | 2.5 | 2.7 | 2.9 |
| Depreciation, % | 2.41 | 1.24 | 1.58 | 1.33 | 1.69 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
| EBIT | 5.9 | 43.9 | 16.2 | 5.5 | 9.4 | 15.8 | 16.9 | 18.0 | 19.3 | 20.6 |
| EBIT, % | 5.44 | 27.63 | 13.66 | 4.88 | 7.54 | 11.83 | 11.83 | 11.83 | 11.83 | 11.83 |
| Total Cash | 14.6 | 52.6 | 52.7 | 24.6 | 25.2 | 35.5 | 38.0 | 40.6 | 43.4 | 46.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 17.7 | 21.7 | 18.5 | 17.3 | 19.2 | 20.4 | 21.8 | 23.3 | 24.9 | 26.7 |
| Account Receivables, % | 16.42 | 13.65 | 15.66 | 15.33 | 15.37 | 15.29 | 15.29 | 15.29 | 15.29 | 15.29 |
| Inventories | 44.2 | 43.8 | 47.7 | 58.2 | 51.3 | 53.8 | 57.5 | 61.5 | 65.7 | 70.3 |
| Inventories, % | 41.03 | 27.57 | 40.3 | 51.55 | 41.1 | 40.31 | 40.31 | 40.31 | 40.31 | 40.31 |
| Accounts Payable | 7.2 | 7.4 | 5.9 | 6.6 | 7.4 | 7.5 | 8.0 | 8.5 | 9.1 | 9.8 |
| Accounts Payable, % | 6.68 | 4.65 | 4.95 | 5.81 | 5.92 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 |
| Capital Expenditure | -1.0 | -1.7 | -.8 | -2.0 | -2.1 | -1.6 | -1.7 | -1.9 | -2.0 | -2.1 |
| Capital Expenditure, % | -0.95818 | -1.05 | -0.6766 | -1.76 | -1.66 | -1.22 | -1.22 | -1.22 | -1.22 | -1.22 |
| Tax Rate, % | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 | 42.01 |
| EBITAT | 3.3 | 35.4 | 11.4 | 1.9 | 5.5 | 9.5 | 10.1 | 10.8 | 11.6 | 12.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -49.8 | 32.3 | 10.2 | -7.1 | 11.4 | 6.4 | 6.1 | 6.5 | 7.0 | 7.5 |
| WACC, % | 6.63 | 6.69 | 6.66 | 6.57 | 6.63 | 6.64 | 6.64 | 6.64 | 6.64 | 6.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 27.6 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 8 | |||||||||
| Terminal Value | 247 | |||||||||
| Present Terminal Value | 179 | |||||||||
| Enterprise Value | 207 | |||||||||
| Net Debt | -13 | |||||||||
| Equity Value | 220 | |||||||||
| Diluted Shares Outstanding, MM | 8 | |||||||||
| Equity Value Per Share | 29.13 |
What You Will Get
- Real LAKE Financial Data: Pre-filled with Lakeland Industries’ historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Lakeland Industries’ 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
- Accurate Lakeland Financials: Access reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Assumptions: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow analysis.
- Interactive Dashboard: User-friendly charts and summaries for visualizing your valuation outcomes.
- Designed for All Levels: A straightforward, intuitive layout tailored for investors, CFOs, and consultants.
How It Works
- 1. Access the Template: Download and open the Excel file containing Lakeland Industries, Inc.'s (LAKE) preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV for you.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
- 5. Present with Assurance: Share professional valuation insights to back your decisions confidently.
Why Choose This Calculator for Lakeland Industries, Inc. (LAKE)?
- Designed for Experts: A sophisticated tool utilized by industry analysts, CFOs, and financial consultants.
- Comprehensive Data: Lakeland’s historical and projected financials are preloaded for precision.
- Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions regarding investments in Lakeland Industries, Inc. (LAKE).
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Lakeland Industries, Inc. (LAKE).
- Consultants: Provide accurate valuation analyses and recommendations for clients interested in Lakeland Industries, Inc. (LAKE).
- Business Owners: Learn how companies like Lakeland Industries, Inc. (LAKE) are valued to inform your own business strategies.
- Finance Students: Explore valuation methodologies using real data and case studies from Lakeland Industries, Inc. (LAKE).
What the Template Contains
- Pre-Filled Data: Contains Lakeland Industries’ historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on customized inputs.
- Key Financial Ratios: Assess Lakeland Industries’ profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing key 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.