|
CS Disco, Inc. (LAW) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
CS Disco, Inc. (LAW) Bundle
Whether you’re an investor or analyst, this (LAW) DCF Calculator is your ultimate tool for accurate valuation. Preloaded with CS Disco, Inc. real data, you can adjust forecasts and see the effects immediately.
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 | 68.4 | 114.3 | 135.2 | 138.1 | 144.8 | 178.3 | 219.4 | 270.1 | 332.4 | 409.1 |
| Revenue Growth, % | 0 | 67.06 | 18.23 | 2.15 | 4.89 | 23.08 | 23.08 | 23.08 | 23.08 | 23.08 |
| EBITDA | -20.7 | -21.0 | -65.7 | -37.5 | -51.5 | -57.0 | -70.2 | -86.4 | -106.3 | -130.9 |
| EBITDA, % | -30.28 | -18.35 | -48.58 | -27.19 | -35.57 | -31.99 | -31.99 | -31.99 | -31.99 | -31.99 |
| Depreciation | 3.0 | 2.7 | 4.4 | 4.2 | 3.9 | 5.6 | 6.9 | 8.5 | 10.5 | 13.0 |
| Depreciation, % | 4.44 | 2.39 | 3.27 | 3.01 | 2.71 | 3.17 | 3.17 | 3.17 | 3.17 | 3.17 |
| EBIT | -23.8 | -23.7 | -70.1 | -41.7 | -55.4 | -62.7 | -77.1 | -95.0 | -116.9 | -143.8 |
| EBIT, % | -34.71 | -20.75 | -51.86 | -30.2 | -38.28 | -35.16 | -35.16 | -35.16 | -35.16 | -35.16 |
| Total Cash | 58.6 | 255.5 | 203.2 | 159.6 | 129.1 | 169.3 | 208.3 | 256.4 | 315.6 | 388.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 12.9 | 20.7 | 22.7 | 27.0 | 23.1 | 31.8 | 39.2 | 48.2 | 59.4 | 73.1 |
| Account Receivables, % | 18.87 | 18.14 | 16.81 | 19.55 | 15.96 | 17.86 | 17.86 | 17.86 | 17.86 | 17.86 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 3.6 | 4.7 | 8.5 | 5.2 | 4.0 | 7.9 | 9.7 | 12.0 | 14.7 | 18.1 |
| Accounts Payable, % | 5.24 | 4.1 | 6.28 | 3.79 | 2.76 | 4.43 | 4.43 | 4.43 | 4.43 | 4.43 |
| Capital Expenditure | -1.9 | -3.1 | -4.4 | -18.9 | -2.8 | -8.7 | -10.7 | -13.1 | -16.2 | -19.9 |
| Capital Expenditure, % | -2.78 | -2.72 | -3.24 | -13.66 | -1.92 | -4.86 | -4.86 | -4.86 | -4.86 | -4.86 |
| Tax Rate, % | -0.59882 | -0.59882 | -0.59882 | -0.59882 | -0.59882 | -0.59882 | -0.59882 | -0.59882 | -0.59882 | -0.59882 |
| EBITAT | -23.8 | -23.8 | -70.3 | -42.2 | -55.8 | -62.7 | -77.1 | -95.0 | -116.9 | -143.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -32.0 | -30.9 | -68.4 | -64.4 | -52.0 | -70.5 | -86.4 | -106.3 | -130.9 | -161.1 |
| WACC, % | 13.39 | 13.39 | 13.39 | 13.39 | 13.39 | 13.39 | 13.39 | 13.39 | 13.39 | 13.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -367.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -164 | |||||||||
| Terminal Value | -1,442 | |||||||||
| Present Terminal Value | -769 | |||||||||
| Enterprise Value | -1,137 | |||||||||
| Net Debt | -43 | |||||||||
| Equity Value | -1,093 | |||||||||
| Diluted Shares Outstanding, MM | 60 | |||||||||
| Equity Value Per Share | -18.16 |
What You Will Get
- Comprehensive LAW Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess CS Disco, Inc.'s future performance.
- User-Friendly Design: Designed for professionals but easy to navigate for newcomers.
Key Features
- Customizable Legal Analytics: Adjust essential metrics such as case volume, win rates, and client acquisition costs.
- Instant Legal Valuation: Provides real-time estimates of intrinsic value, NPV, and other key financial metrics.
- High-Precision Insights: Leverages CS Disco's (LAW) actual performance data for accurate valuation results.
- Effortless Scenario Testing: Evaluate various legal strategies and assess their potential outcomes with ease.
- Efficiency Booster: Streamlines the valuation process, removing the need for intricate model development.
How It Works
- Download the Template: Gain immediate access to the Excel-based CS Disco, Inc. (LAW) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model will automatically refresh CS Disco, Inc.’s (LAW) intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose This Calculator for CS Disco, Inc. (LAW)?
- Accurate Data: Utilize real CS Disco 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 the effort of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the legal tech sector.
- User-Friendly: Simple layout and clear instructions ensure accessibility for all users.
Who Should Use CS Disco, Inc. (LAW)?
- Legal Professionals: Develop comprehensive case analysis and litigation strategies.
- Corporate Legal Departments: Assess legal technology solutions to enhance internal operations.
- Consultants and Advisors: Offer clients expert insights into the legal tech landscape surrounding CS Disco, Inc. (LAW).
- Students and Educators: Leverage real-world examples to study and teach legal technology applications.
- Tech Enthusiasts: Explore how legal technology companies like CS Disco, Inc. (LAW) are transforming the legal industry.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled CS Disco, Inc. (LAW) 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 CS Disco, Inc. (LAW).
- 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.