|
Laird Superfood, Inc. (LSF) DCF Valuation
US | Consumer Defensive | Packaged Foods | AMEX
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Laird Superfood, Inc. (LSF) Bundle
Evaluate Laird Superfood, Inc.'s (LSF) financial outlook like an expert! This (LSF) DCF Calculator provides you with pre-filled financials and the flexibility to modify revenue growth, WACC, margins, and other crucial assumptions to align with your forecasts.
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 | 26.0 | 36.8 | 35.8 | 34.2 | 10.6 | 9.6 | 8.8 | 8.0 | 7.3 | 6.7 |
| Revenue Growth, % | 0 | 41.55 | -2.67 | -4.48 | -69.14 | -8.69 | -8.69 | -8.69 | -8.69 | -8.69 |
| EBITDA | -12.5 | -23.0 | -22.2 | -10.4 | -9.3 | -5.6 | -5.1 | -4.7 | -4.3 | -3.9 |
| EBITDA, % | -47.89 | -62.38 | -62.06 | -30.37 | -88.04 | -58.15 | -58.15 | -58.15 | -58.15 | -58.15 |
| Depreciation | .5 | 1.0 | 2.2 | .3 | .0 | .2 | .2 | .2 | .2 | .2 |
| Depreciation, % | 1.86 | 2.67 | 6.09 | 0.89462 | 0 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
| EBIT | -12.9 | -23.9 | -24.4 | -10.7 | -9.3 | -5.8 | -5.3 | -4.9 | -4.4 | -4.1 |
| EBIT, % | -49.75 | -65.05 | -68.16 | -31.26 | -88.04 | -60.45 | -60.45 | -60.45 | -60.45 | -60.45 |
| Total Cash | 65.9 | 31.7 | 17.8 | 7.8 | 8.5 | 6.5 | 6.0 | 5.5 | 5.0 | 4.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .8 | 1.3 | 1.5 | 1.0 | 1.8 | .6 | .5 | .5 | .4 | .4 |
| Account Receivables, % | 3.23 | 3.45 | 4.17 | 2.99 | 16.69 | 6.11 | 6.11 | 6.11 | 6.11 | 6.11 |
| Inventories | 6.3 | 10.2 | 5.7 | 6.3 | 6.0 | 2.8 | 2.5 | 2.3 | 2.1 | 1.9 |
| Inventories, % | 24.21 | 27.77 | 15.9 | 18.47 | 56.58 | 28.59 | 28.59 | 28.59 | 28.59 | 28.59 |
| Accounts Payable | 1.3 | .9 | 1.1 | 1.6 | 2.1 | .7 | .6 | .6 | .5 | .5 |
| Accounts Payable, % | 5.06 | 2.41 | 3.02 | 4.81 | 20.24 | 7.11 | 7.11 | 7.11 | 7.11 | 7.11 |
| Capital Expenditure | -1.1 | -2.2 | -1.2 | -.1 | .0 | -.3 | -.2 | -.2 | -.2 | -.2 |
| Capital Expenditure, % | -4.08 | -5.98 | -3.23 | -0.42082 | -0.23458 | -2.79 | -2.79 | -2.79 | -2.79 | -2.79 |
| Tax Rate, % | -3.43 | -3.43 | -3.43 | -3.43 | -3.43 | -3.43 | -3.43 | -3.43 | -3.43 | -3.43 |
| EBITAT | -12.9 | -24.0 | -24.4 | -10.7 | -9.6 | -5.8 | -5.3 | -4.9 | -4.4 | -4.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -19.3 | -30.0 | -18.9 | -10.1 | -9.5 | -2.9 | -5.1 | -4.7 | -4.3 | -3.9 |
| WACC, % | 14.77 | 14.77 | 14.77 | 14.77 | 14.77 | 14.77 | 14.77 | 14.77 | 14.77 | 14.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -14.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -4 | |||||||||
| Terminal Value | -31 | |||||||||
| Present Terminal Value | -16 | |||||||||
| Enterprise Value | -30 | |||||||||
| Net Debt | -8 | |||||||||
| Equity Value | -21 | |||||||||
| Diluted Shares Outstanding, MM | 10 | |||||||||
| Equity Value Per Share | -2.15 |
What You Will Get
- Real Laird Superfood Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Laird Superfood, Inc. (LSF).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit LSF's unique financial model.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Laird Superfood’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections specific to LSF.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Laird Superfood, Inc. (LSF).
Key Features
- Real-Life LSF Data: Pre-filled with Laird Superfood’s historical financials and future growth projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Testing: Develop various forecasting scenarios to explore different valuation possibilities.
- User-Friendly Design: Intuitive, organized, and suitable for both professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Laird Superfood's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for Laird Superfood, Inc. (LSF)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Data: Laird Superfood’s historical and projected financials are preloaded for precise analysis.
- Flexible Scenario Testing: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Health Enthusiasts: Discover how to incorporate superfoods into your diet for improved wellness.
- Nutritionists: Utilize our products to enhance dietary plans and client recommendations.
- Investors: Evaluate your investment strategies and assess the market potential of Laird Superfood, Inc. (LSF).
- Chefs: Experiment with premium superfood ingredients to elevate your culinary creations.
- Fitness Professionals: Educate clients on the benefits of superfoods and how they can support an active lifestyle.
What the Template Contains
- Pre-Filled Data: Contains Laird Superfood's historical financials and projections.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Assess Laird Superfood's profitability, efficiency, and leverage.
- Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
- Clear Dashboard: Visuals and tables summarizing key valuation outcomes.
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.