LegalZoom.com, Inc. (LZ) DCF Valuation

LegalZoom.com, Inc. (LZ) DCF Valuation

US | Industrials | Specialty Business Services | NASDAQ
LegalZoom.com, Inc. (LZ) 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
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

LegalZoom.com, Inc. (LZ) Bundle

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

TOTAL:

Evaluate LegalZoom.com, Inc.'s financial prospects like an expert! This (LZ) DCF Calculator provides pre-filled financial data and complete flexibility to modify revenue growth, WACC, margins, and other critical 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 408.4 470.6 575.1 620.0 660.7 746.3 843.0 952.2 1,075.6 1,214.9
Revenue Growth, % 0 15.24 22.19 7.81 6.57 12.95 12.95 12.95 12.95 12.95
EBITDA 65.9 71.9 -79.1 -41.7 60.1 29.9 33.8 38.1 43.1 48.6
EBITDA, % 16.13 15.28 -13.75 -6.73 9.09 4 4 4 4 4
Depreciation 16.4 20.1 16.7 21.7 28.1 28.3 31.9 36.1 40.7 46.0
Depreciation, % 4.01 4.27 2.9 3.51 4.25 3.79 3.79 3.79 3.79 3.79
EBIT 49.5 51.8 -95.8 -63.5 32.0 1.6 1.8 2.1 2.3 2.6
EBIT, % 12.12 11.01 -16.65 -10.24 4.84 0.21538 0.21538 0.21538 0.21538 0.21538
Total Cash 49.2 114.5 239.3 189.1 225.7 212.9 240.5 271.6 306.8 346.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.2 8.6 10.6 13.2 11.8
Account Receivables, % 2.49 1.82 1.85 2.13 1.78
Inventories 8.5 9.1 13.6 22.7 .0 15.0 17.0 19.2 21.6 24.4
Inventories, % 2.09 1.94 2.37 3.66 0 2.01 2.01 2.01 2.01 2.01
Accounts Payable 16.8 28.7 31.8 25.3 32.3 36.9 41.7 47.1 53.1 60.0
Accounts Payable, % 4.1 6.11 5.53 4.08 4.89 4.94 4.94 4.94 4.94 4.94
Capital Expenditure -18.3 -10.6 -11.7 -22.1 -31.6 -25.6 -28.9 -32.6 -36.8 -41.6
Capital Expenditure, % -4.49 -2.25 -2.04 -3.56 -4.78 -3.43 -3.43 -3.43 -3.43 -3.43
Tax Rate, % 55.7 55.7 55.7 55.7 55.7 55.7 55.7 55.7 55.7 55.7
EBITAT 35.8 41.6 -87.0 -64.9 14.2 1.2 1.4 1.6 1.8 2.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 31.9 64.1 -85.5 -83.4 41.7 -9.7 5.3 6.0 6.8 7.7
WACC, % 9.43 9.43 9.43 9.43 9.42 9.43 9.43 9.43 9.43 9.43
PV UFCF
SUM PV UFCF 9.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 8
Terminal Value 106
Present Terminal Value 67
Enterprise Value 77
Net Debt -217
Equity Value 294
Diluted Shares Outstanding, MM 194
Equity Value Per Share 1.51

What You Will Receive

  • Comprehensive Legal Document Templates: Access to a variety of pre-drafted legal forms tailored for your needs.
  • User-Friendly Interface: Easily navigate and customize documents with an intuitive online platform.
  • Real-Time Collaboration: Work with legal professionals and clients simultaneously for seamless document creation.
  • Professional-Grade Assurance: Documents crafted to meet legal standards, ensuring compliance and reliability.
  • Flexible Subscription Options: Choose from various plans to suit your legal needs and budget.

Key Features

  • Comprehensive Legal Resources: Access a wide range of legal documents and services tailored for individuals and businesses.
  • Customizable Legal Solutions: Personalize your legal documents to meet your specific needs and requirements.
  • Intuitive Online Platform: Easy navigation and user-friendly interface designed for all levels of expertise.
  • Expert Guidance: Benefit from professional support and advice from licensed attorneys when needed.
  • Affordable Pricing Plans: Flexible subscription options to fit various budgets without compromising quality.

How It Works

  • Step 1: Download the prebuilt Excel template featuring LegalZoom.com, Inc. (LZ) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalibrated results, including LegalZoom.com, Inc. (LZ)'s intrinsic value.
  • Step 5: Utilize the outputs to make informed investment choices or create detailed reports.

Why Choose LegalZoom Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to suit your specific legal needs.
  • Real-Time Results: Instantly see how changes affect your legal documentation and costs.
  • Preloaded Information: Comes equipped with LegalZoom’s actual service data for immediate use.
  • Relied Upon by Experts: Trusted by legal professionals and entrepreneurs for sound decision-making.

Who Should Use This Product?

  • Entrepreneurs: Simplify the process of forming a business entity with reliable legal documentation.
  • Small Business Owners: Access affordable legal services to protect and grow your business.
  • Startups: Navigate the complexities of compliance and intellectual property with expert guidance.
  • Freelancers: Create contracts and agreements to secure your work and client relationships.
  • Legal Students: Gain practical experience with real-world legal scenarios and documents.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for LegalZoom.com, Inc. (LZ).
  • Real-World Data: LegalZoom's historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Full annual and quarterly breakdowns for deeper insights into LegalZoom's performance.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to LegalZoom.com, Inc. (LZ).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results tailored to LegalZoom's financials.

No products were found matching.