|
Life360, Inc. Ações ordinárias (LIF) Avaliação DCF |
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Life360, Inc. Common Stock (LIF) Bundle
Explore o potencial financeiro da Life360, Inc. Ações ordinárias (LIF) com nossa calculadora DCF amigável! Digite suas projeções de crescimento, margens e despesas para descobrir o valor intrínseco da Life360, Inc. e informe suas decisões de investimento.
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 | 80.7 | 112.6 | 228.3 | 304.5 | 371.5 | 552.6 | 822.1 | 1,222.9 | 1,819.1 | 2,706.1 |
| Revenue Growth, % | 0 | 39.66 | 102.68 | 33.38 | 21.99 | 48.76 | 48.76 | 48.76 | 48.76 | 48.76 |
| EBITDA | -16.0 | -31.4 | -85.2 | -20.0 | 2.1 | -100.6 | -149.6 | -222.6 | -331.1 | -492.6 |
| EBITDA, % | -19.83 | -27.86 | -37.32 | -6.57 | 0.57418 | -18.2 | -18.2 | -18.2 | -18.2 | -18.2 |
| Depreciation | .0 | .0 | 9.2 | 10.0 | 10.1 | 11.1 | 16.5 | 24.5 | 36.5 | 54.3 |
| Depreciation, % | 0 | 0 | 4.03 | 3.28 | 2.72 | 2.01 | 2.01 | 2.01 | 2.01 | 2.01 |
| EBIT | -16.0 | -31.4 | -94.4 | -30.0 | -8.0 | -111.7 | -166.1 | -247.1 | -367.6 | -546.8 |
| EBIT, % | -19.83 | -27.86 | -41.35 | -9.85 | -2.15 | -20.21 | -20.21 | -20.21 | -20.21 | -20.21 |
| Total Cash | 56.4 | 231.0 | 75.4 | 69.0 | 159.2 | 296.8 | 441.4 | 656.7 | 976.9 | 1,453.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 9.0 | 11.8 | 33.1 | 42.8 | 61.5 | 73.8 | 109.8 | 163.4 | 243.0 | 361.5 |
| Account Receivables, % | 11.21 | 10.45 | 14.51 | 14.07 | 16.56 | 13.36 | 13.36 | 13.36 | 13.36 | 13.36 |
| Inventories | 10.0 | 2.0 | 10.8 | 4.1 | 8.1 | 24.8 | 36.9 | 54.9 | 81.6 | 121.4 |
| Inventories, % | 12.39 | 1.78 | 4.74 | 1.35 | 2.17 | 4.49 | 4.49 | 4.49 | 4.49 | 4.49 |
| Accounts Payable | 2.4 | 3.2 | 13.8 | 5.9 | 5.5 | 16.9 | 25.2 | 37.5 | 55.8 | 83.0 |
| Accounts Payable, % | 3 | 2.88 | 6.04 | 1.94 | 1.47 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 |
| Capital Expenditure | -.7 | -.1 | -.7 | -2.2 | -5.1 | -3.6 | -5.4 | -8.1 | -12.0 | -17.9 |
| Capital Expenditure, % | -0.80962 | -0.0719086 | -0.30705 | -0.72935 | -1.38 | -0.65988 | -0.65988 | -0.65988 | -0.65988 | -0.65988 |
| Tax Rate, % | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 | 1.53 |
| EBITAT | -16.0 | -31.3 | -94.7 | -30.7 | -7.9 | -111.2 | -165.5 | -246.2 | -366.2 | -544.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -33.3 | -25.3 | -105.9 | -33.8 | -26.0 | -121.4 | -194.2 | -289.0 | -429.8 | -639.4 |
| WACC, % | 4.03 | 4.01 | 4.03 | 4.03 | 3.97 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,445.4 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -652 | |||||||||
| Terminal Value | -32,375 | |||||||||
| Present Terminal Value | -26,591 | |||||||||
| Enterprise Value | -28,037 | |||||||||
| Net Debt | -159 | |||||||||
| Equity Value | -27,878 | |||||||||
| Diluted Shares Outstanding, MM | 67 | |||||||||
| Equity Value Per Share | -417.65 |
What You Will Receive
- Comprehensive Financial Model: Leverage Life360's actual data for accurate DCF valuation.
- Full Forecast Customization: Modify revenue growth, profit margins, WACC, and other critical variables.
- Immediate Calculations: Real-time updates ensure you instantly see results as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, allowing for multiple uses in detailed forecasting.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Life360, Inc. (LIF).
- WACC Calculation Tool: Pre-configured Weighted Average Cost of Capital sheet with adjustable parameters.
- Customizable Forecast Inputs: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios specifically for Life360, Inc. (LIF).
- User-Friendly Dashboard and Charts: Visual representations that highlight essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template featuring Life360's data included.
- Step 2: Navigate through 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 access recalculated results, which highlight Life360's intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Life360, Inc. (LIF)?
- Precise Data: Utilize accurate Life360 financial information for dependable valuation outcomes.
- Fully Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Ready-to-use calculations save you the hassle of starting anew.
- Professional-Quality Tool: Crafted for investors, analysts, and consultants in the field.
- Easy to Use: Simple design and clear, step-by-step guidance ensure accessibility for all users.
Who Can Benefit from Life360, Inc. Common Stock (LIF)?
- Investors: Make informed choices with a top-tier investment analysis tool.
- Financial Analysts: Streamline your workflow with a customizable DCF model specifically designed for Life360, Inc.
- Consultants: Easily modify the template for client presentations or financial reports related to Life360, Inc.
- Finance Enthusiasts: Enhance your knowledge of investment strategies using real-life scenarios involving Life360, Inc.
- Educators and Students: Utilize it as a hands-on learning resource in finance classes focusing on stocks like Life360, Inc.
Overview of the Template Contents
- Pre-Filled Data: Comprehensive historical financials and projections for Life360, Inc. (LIF).
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet designed to calculate WACC based on your custom inputs.
- Key Financial Ratios: Evaluation of Life360’s profitability, efficiency, and leverage.
- Customizable Inputs: Easily adjust revenue growth, margins, and tax rates.
- User-Friendly Dashboard: Visual representations and tables summarizing essential 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.