|
Legacy Housing Corporation (LEGH) DCF Valuation
US | Consumer Cyclical | Residential Construction | 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
Legacy Housing Corporation (LEGH) Bundle
Evaluate the financial prospects of Legacy Housing Corporation (LEGH) like an expert! This (LEGH) DCF Calculator provides you with pre-filled financial data and the flexibility to modify revenue growth, WACC, profit margins, and other crucial assumptions to align with your predictions.
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 | 169.0 | 176.7 | 197.5 | 257.0 | 189.1 | 198.6 | 208.6 | 219.1 | 230.1 | 241.6 |
| Revenue Growth, % | 0 | 4.6 | 11.76 | 30.13 | -26.41 | 5.02 | 5.02 | 5.02 | 5.02 | 5.02 |
| EBITDA | 39.3 | 51.1 | 63.1 | 84.3 | 71.4 | 61.4 | 64.5 | 67.8 | 71.2 | 74.7 |
| EBITDA, % | 23.26 | 28.91 | 31.95 | 32.8 | 37.74 | 30.93 | 30.93 | 30.93 | 30.93 | 30.93 |
| Depreciation | 1.0 | 1.2 | 1.6 | 1.8 | 1.7 | 1.5 | 1.5 | 1.6 | 1.7 | 1.8 |
| Depreciation, % | 0.60016 | 0.68582 | 0.80352 | 0.69296 | 0.91253 | 0.739 | 0.739 | 0.739 | 0.739 | 0.739 |
| EBIT | 38.3 | 49.9 | 61.5 | 82.5 | 69.7 | 60.0 | 63.0 | 66.2 | 69.5 | 73.0 |
| EBIT, % | 22.66 | 28.22 | 31.15 | 32.11 | 36.83 | 30.19 | 30.19 | 30.19 | 30.19 | 30.19 |
| Total Cash | 1.7 | .8 | 1.0 | 11.2 | .7 | 2.7 | 2.8 | 3.0 | 3.1 | 3.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 19.2 | 23.7 | 45.8 | 59.7 | 69.0 | 42.8 | 44.9 | 47.2 | 49.6 | 52.0 |
| Account Receivables, % | 11.34 | 13.43 | 23.2 | 23.23 | 36.5 | 21.54 | 21.54 | 21.54 | 21.54 | 21.54 |
| Inventories | 27.2 | 27.2 | 41.2 | 32.1 | 33.2 | 32.7 | 34.4 | 36.1 | 37.9 | 39.8 |
| Inventories, % | 16.12 | 15.4 | 20.88 | 12.48 | 17.54 | 16.48 | 16.48 | 16.48 | 16.48 | 16.48 |
| Accounts Payable | 5.2 | 10.2 | 4.2 | 4.5 | 4.1 | 5.9 | 6.2 | 6.5 | 6.8 | 7.2 |
| Accounts Payable, % | 3.06 | 5.77 | 2.1 | 1.77 | 2.16 | 2.97 | 2.97 | 2.97 | 2.97 | 2.97 |
| Capital Expenditure | -4.2 | -2.8 | -6.0 | -3.8 | -7.7 | -5.0 | -5.3 | -5.6 | -5.8 | -6.1 |
| Capital Expenditure, % | -2.49 | -1.61 | -3.01 | -1.48 | -4.08 | -2.53 | -2.53 | -2.53 | -2.53 | -2.53 |
| Tax Rate, % | 20.77 | 20.77 | 20.77 | 20.77 | 20.77 | 20.77 | 20.77 | 20.77 | 20.77 | 20.77 |
| EBITAT | 29.4 | 38.8 | 50.6 | 68.1 | 55.2 | 47.8 | 50.2 | 52.7 | 55.4 | 58.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -15.0 | 37.6 | 4.1 | 61.7 | 38.3 | 72.7 | 43.0 | 45.1 | 47.4 | 49.8 |
| WACC, % | 9.36 | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 | 9.37 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 201.9 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 50 | |||||||||
| Terminal Value | 601 | |||||||||
| Present Terminal Value | 384 | |||||||||
| Enterprise Value | 586 | |||||||||
| Net Debt | 25 | |||||||||
| Equity Value | 561 | |||||||||
| Diluted Shares Outstanding, MM | 25 | |||||||||
| Equity Value Per Share | 22.37 |
What You Will Get
- Authentic LEGH Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Explore various scenarios to assess Legacy Housing's future performance.
- User-Friendly Interface: Designed for professionals while remaining easy for newcomers to navigate.
Key Features
- 🔍 Real-Life LEGH Financials: Pre-filled historical and projected data for Legacy Housing Corporation (LEGH).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Legacy Housing’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Legacy Housing’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the pre-built Excel file featuring Legacy Housing Corporation’s (LEGH) financial data.
- Customize: Modify projections, including revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly assess different outcomes.
- Make Decisions: Leverage the valuation results to inform your investment choices.
Why Choose This Calculator for Legacy Housing Corporation (LEGH)?
- Accuracy: Utilizes real Legacy Housing financials for precise data.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.
Who Should Use This Product?
- Investors: Accurately assess Legacy Housing Corporation’s (LEGH) fair value before making investment choices.
- CFOs: Utilize a top-tier DCF model for financial reporting and analysis related to Legacy Housing Corporation (LEGH).
- Consultants: Efficiently customize the template for valuation reports tailored to clients focused on Legacy Housing Corporation (LEGH).
- Entrepreneurs: Obtain insights into financial modeling practices employed by leading housing corporations like Legacy Housing Corporation (LEGH).
- Educators: Employ it as an educational resource to illustrate valuation techniques relevant to Legacy Housing Corporation (LEGH).
What the Template Contains
- Pre-Filled DCF Model: Legacy Housing Corporation’s (LEGH) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Legacy Housing Corporation’s (LEGH) 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.