LGI Homes, Inc. (LGIH) DCF Valuation

LGI Homes, Inc. (LGIH) Évaluation DCF

US | Consumer Cyclical | Residential Construction | NASDAQ
LGI Homes, Inc. (LGIH) DCF Valuation

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

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

LGI Homes, Inc. (LGIH) Bundle

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

TOTAL:

Gardez un aperçu de l'analyse de l'évaluation de votre LGI Homes, Inc. (LGIH) à l'aide de notre calculatrice sophistiquée DCF! Ce modèle Excel est préchargé avec de vraies données LGIH, vous permettant d'ajuster les prévisions et les hypothèses pour calculer avec précision la valeur intrinsèque de LGI Homes, Inc.


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 2,367.9 3,050.1 2,304.5 2,358.6 2,202.6 2,203.1 2,203.7 2,204.2 2,204.8 2,205.3
Revenue Growth, % 0 28.81 -24.45 2.35 -6.61 0.02459157 0.02459157 0.02459157 0.02459157 0.02459157
EBITDA 370.3 548.9 391.7 235.7 212.1 309.6 309.6 309.7 309.8 309.9
EBITDA, % 15.64 17.99 17 9.99 9.63 14.05 14.05 14.05 14.05 14.05
Depreciation .7 1.2 1.6 2.4 .0 1.1 1.1 1.1 1.1 1.1
Depreciation, % 0.02998401 0.03783422 0.06838927 0.1021 0 0.04766057 0.04766057 0.04766057 0.04766057 0.04766057
EBIT 369.6 547.7 390.1 233.3 212.1 308.5 308.6 308.7 308.7 308.8
EBIT, % 15.61 17.96 16.93 9.89 9.63 14 14 14 14 14
Total Cash 35.9 50.5 32.0 49.0 53.2 39.9 39.9 39.9 39.9 39.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 115.9 57.9 25.1 41.3 28.7
Account Receivables, % 4.9 1.9 1.09 1.75 1.3
Inventories 1,569.5 2,085.9 2,898.3 3,107.6 3,387.9 1,915.3 1,915.7 1,916.2 1,916.7 1,917.2
Inventories, % 66.28 68.39 125.77 131.76 153.81 86.93 86.93 86.93 86.93 86.93
Accounts Payable 13.7 14.2 25.3 31.6 33.3 22.0 22.0 22.0 22.0 22.0
Accounts Payable, % 0.57755 0.46463 1.1 1.34 1.51 0.9981 0.9981 0.9981 0.9981 0.9981
Capital Expenditure -2.7 -1.7 -1.2 -1.4 -2.0 -1.6 -1.6 -1.6 -1.6 -1.6
Capital Expenditure, % -0.11369 -0.05668576 -0.05150893 -0.06118088 -0.08862262 -0.0743368 -0.0743368 -0.0743368 -0.0743368 -0.0743368
Tax Rate, % 24.27 24.27 24.27 24.27 24.27 24.27 24.27 24.27 24.27 24.27
EBITAT 325.4 433.5 304.7 177.5 160.7 245.0 245.1 245.2 245.2 245.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,348.3 -24.9 -463.4 -40.7 -107.2 1,686.3 244.0 244.1 244.2 244.2
WACC, % 7.69 7.51 7.49 7.45 7.44 7.52 7.52 7.52 7.52 7.52
PV UFCF
SUM PV UFCF 2,328.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 249
Terminal Value 4,516
Present Terminal Value 3,143
Enterprise Value 5,472
Net Debt 1,428
Equity Value 4,044
Diluted Shares Outstanding, MM 24
Equity Value Per Share 171.29

What You Will Get

  • Real LGIH Financials: Includes historical and forecasted data for precise valuation.
  • Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
  • Automatic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate multiple scenarios to assess LGI Homes' future performance.
  • Clear and Intuitive Design: Designed for professionals while remaining user-friendly for beginners.

Key Features

  • Customizable Financial Inputs: Adjust essential metrics such as home sales growth, gross margin %, and construction costs.
  • Instant DCF Valuation: Quickly computes intrinsic value, net present value (NPV), and other key financial outputs.
  • Industry-Leading Precision: Leverages LGI Homes' actual financial data for accurate valuation results.
  • Effortless Scenario Analysis: Evaluate various market conditions and assess different outcomes with ease.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • 1. Open the Template: Download and open the Excel file featuring LGI Homes, Inc. (LGIH) preloaded data.
  • 2. Edit 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.
  • 4. Test Scenarios: Evaluate various forecasts to explore different valuation results.
  • 5. Use with Confidence: Present expert valuation insights to back your decisions.

Why Choose This Calculator for LGI Homes, Inc. (LGIH)?

  • Accurate Data: Utilize real LGI Homes financials for dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the housing market.
  • User-Friendly: Easy-to-navigate design and clear instructions make it accessible for everyone.

Who Should Use LGI Homes, Inc. (LGIH)?

  • Homebuyers: Make informed decisions with comprehensive insights into home purchasing.
  • Real Estate Investors: Utilize detailed market analysis to identify lucrative investment opportunities.
  • Realtors: Access customizable tools for client presentations and property reports.
  • Market Analysts: Enhance your understanding of housing trends with real-time data and examples.
  • Students and Educators: Employ it as a valuable resource for learning about the real estate market.

What the Template Contains

  • Pre-Filled DCF Model: LGI Homes, Inc.'s (LGIH) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate LGI Homes, Inc.'s (LGIH) 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.

No products were found matching.