|
Landsea Homes Corporation (LSEA) Évaluation DCF
US | Real Estate | Real Estate - Development | 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
Landsea Homes Corporation (LSEA) Bundle
Conçu pour la précision, notre calculatrice DCF (LSEA) vous permet d'évaluer l'évaluation de Landsea Homes Corporation en utilisant des données financières réelles, tout en offrant une flexibilité complète pour modifier tous les paramètres essentiels pour des projections améliorées.
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 | 734.6 | 1,023.3 | 1,446.4 | 1,209.9 | 1,550.3 | 1,908.6 | 2,349.6 | 2,892.6 | 3,561.0 | 4,383.9 |
| Revenue Growth, % | 0 | 39.3 | 41.35 | -16.35 | 28.13 | 23.11 | 23.11 | 23.11 | 23.11 | 23.11 |
| EBITDA | 7.8 | 64.9 | 113.8 | 45.4 | 27.5 | 79.4 | 97.7 | 120.3 | 148.1 | 182.3 |
| EBITDA, % | 1.06 | 6.34 | 7.87 | 3.75 | 1.77 | 4.16 | 4.16 | 4.16 | 4.16 | 4.16 |
| Depreciation | 3.6 | 5.4 | 5.5 | 5.1 | .0 | 6.9 | 8.6 | 10.5 | 13.0 | 16.0 |
| Depreciation, % | 0.48733 | 0.52702 | 0.38363 | 0.42184 | 0 | 0.36396 | 0.36396 | 0.36396 | 0.36396 | 0.36396 |
| EBIT | 4.2 | 59.5 | 108.3 | 40.3 | 27.5 | 72.4 | 89.1 | 109.7 | 135.1 | 166.3 |
| EBIT, % | 0.56806 | 5.81 | 7.49 | 3.33 | 1.77 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 |
| Total Cash | 105.8 | 342.8 | 123.6 | 119.6 | 53.3 | 266.3 | 327.9 | 403.6 | 496.9 | 611.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2.7 | 10.6 | 38.0 | 6.0 | .0 | 17.3 | 21.2 | 26.1 | 32.2 | 39.6 |
| Account Receivables, % | 0.36251 | 1.04 | 2.63 | 0.49209 | 0 | 0.90393 | 0.90393 | 0.90393 | 0.90393 | 0.90393 |
| Inventories | 687.8 | 844.8 | 1,093.4 | 1,121.7 | 1,339.1 | 1,644.7 | 2,024.7 | 2,492.6 | 3,068.6 | 3,777.7 |
| Inventories, % | 93.63 | 82.56 | 75.59 | 92.71 | 86.37 | 86.17 | 86.17 | 86.17 | 86.17 | 86.17 |
| Accounts Payable | 36.2 | 73.7 | 74.4 | 78.0 | 86.3 | 111.8 | 137.7 | 169.5 | 208.7 | 256.9 |
| Accounts Payable, % | 4.93 | 7.21 | 5.15 | 6.44 | 5.57 | 5.86 | 5.86 | 5.86 | 5.86 | 5.86 |
| Capital Expenditure | -1.8 | -3.2 | -5.5 | -7.5 | -5.9 | -7.4 | -9.1 | -11.2 | -13.7 | -16.9 |
| Capital Expenditure, % | -0.24421 | -0.31037 | -0.3781 | -0.61804 | -0.37792 | -0.38573 | -0.38573 | -0.38573 | -0.38573 | -0.38573 |
| Tax Rate, % | 32.09 | 32.09 | 32.09 | 32.09 | 32.09 | 32.09 | 32.09 | 32.09 | 32.09 | 32.09 |
| EBITAT | 3.1 | 47.1 | 78.8 | 26.4 | 18.6 | 52.1 | 64.2 | 79.0 | 97.3 | 119.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -649.3 | -78.1 | -196.4 | 31.3 | -190.2 | -245.6 | -294.5 | -362.6 | -446.3 | -549.5 |
| WACC, % | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 | 9.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,398.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -560 | |||||||||
| Terminal Value | -7,307 | |||||||||
| Present Terminal Value | -4,606 | |||||||||
| Enterprise Value | -6,004 | |||||||||
| Net Debt | -53 | |||||||||
| Equity Value | -5,951 | |||||||||
| Diluted Shares Outstanding, MM | 37 | |||||||||
| Equity Value Per Share | -162.79 |
What You Will Receive
- Authentic LSEA Financial Data: Pre-filled with Landsea Homes Corporation’s historical and projected figures for accurate analysis.
- Completely Customizable Template: Adjust essential inputs like revenue growth, WACC, and EBITDA % effortlessly.
- Instant Calculations: Observe Landsea's intrinsic value update in real-time based on your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
- User-Friendly Interface: Straightforward layout and clear guidance suitable for all levels of expertise.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Landsea Homes Corporation (LSEA).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to the housing market.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Landsea's strategic plans.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Landsea Homes Corporation (LSEA).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the ready-to-use Excel file containing Landsea Homes Corporation's (LSEA) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy for Landsea Homes Corporation (LSEA).
Why Choose This Calculator for Landsea Homes Corporation (LSEA)?
- Accurate Data: Utilize real Landsea Homes financials for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from scratch.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the real estate sector.
- User-Friendly: Easy-to-navigate design and guided instructions ensure accessibility for all users.
Who Should Use This Product?
- Real Estate Students: Understand market analysis techniques and apply them using real-time data.
- Researchers: Integrate industry-specific models into academic studies or papers.
- Homebuyers: Evaluate your own investment strategies and assess property valuations for Landsea Homes Corporation (LSEA).
- Market Analysts: Enhance your analysis process with a ready-to-use, customizable valuation model.
- Real Estate Investors: Discover how major homebuilders like Landsea Homes Corporation (LSEA) are evaluated in the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Landsea Homes Corporation (LSEA) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Landsea Homes Corporation (LSEA).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.