Latch, Inc. (LTCH) DCF Valuation

Avaliação DCF Latch, Inc. (LTCH)

US | Technology | Software - Application | NASDAQ
Latch, Inc. (LTCH) DCF Valuation

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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Latch, Inc. (LTCH) Bundle

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

TOTAL:

Economize tempo e melhore a precisão com a nossa calculadora DCF (LTCH)! Utilizando dados reais da Latch, Inc. e suposições personalizáveis, essa ferramenta o capacita a prever, analisar e avaliar a Latch, Inc. como um investidor experiente.


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 14.9 18.1 41.4 43.0 45.0 59.6 78.9 104.5 138.4 183.4
Revenue Growth, % 0 21.32 129 3.86 4.67 32.46 32.46 32.46 32.46 32.46
EBITDA -49.0 -60.2 -145.3 -161.6 -94.5 -59.6 -78.9 -104.5 -138.4 -183.4
EBITDA, % -329.01 -333.14 -351.38 -376.27 -210.22 -100 -100 -100 -100 -100
Depreciation .7 1.4 3.2 1.6 7.2 4.8 6.3 8.4 11.1 14.7
Depreciation, % 4.86 7.65 7.83 3.73 16.02 8.02 8.02 8.02 8.02 8.02
EBIT -49.7 -61.6 -148.6 -163.2 -101.7 -59.6 -78.9 -104.5 -138.4 -183.4
EBIT, % -333.87 -340.8 -359.21 -380.01 -226.24 -100 -100 -100 -100 -100
Total Cash 54.2 60.5 283.8 230.1 179.5 59.6 78.9 104.5 138.4 183.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.0 8.2 25.6 7.0 22.9
Account Receivables, % 47.2 45.55 62 16.36 50.94
Inventories 6.2 8.3 11.6 29.4 16.6 26.3 34.8 46.1 61.1 80.9
Inventories, % 41.33 45.92 28.08 68.53 36.83 44.14 44.14 44.14 44.14 44.14
Accounts Payable 3.8 3.7 6.2 6.0 3.6 9.9 13.1 17.4 23.1 30.5
Accounts Payable, % 25.46 20.66 15.06 13.98 8.1 16.65 16.65 16.65 16.65 16.65
Capital Expenditure -3.8 -5.5 -8.8 .0 -.3 -9.2 -12.2 -16.2 -21.5 -28.5
Capital Expenditure, % -25.3 -30.28 -21.32 -0.00521243 -0.7273 -15.53 -15.53 -15.53 -15.53 -15.53
Tax Rate, % -0.02790438 -0.02790438 -0.02790438 -0.02790438 -0.02790438 -0.02790438 -0.02790438 -0.02790438 -0.02790438 -0.02790438
EBITAT -49.8 -61.6 -148.6 -163.3 -101.7 -59.6 -78.9 -104.5 -138.4 -183.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -62.2 -69.0 -172.4 -161.1 -100.2 -71.0 -98.7 -130.8 -173.2 -229.4
WACC, % 19.31 19.31 19.31 19.31 19.31 19.31 19.31 19.31 19.31 19.31
PV UFCF
SUM PV UFCF -386.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -234
Terminal Value -1,352
Present Terminal Value -559
Enterprise Value -945
Net Debt -73
Equity Value -873
Diluted Shares Outstanding, MM 159
Equity Value Per Share -5.48

What You Will Get

  • Editable Forecast Inputs: Easily adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Latch, Inc.'s (LTCH) financial data pre-filled to accelerate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that tailors to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, verifying strategies, and enhancing efficiency.

Key Features

  • Comprehensive Latch Financial Data: Gain access to precise pre-loaded historical metrics and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for key inputs like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to easily interpret your valuation findings.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Get the pre-formatted Excel file featuring Latch, Inc.'s (LTCH) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and compare the results instantly.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for Latch, Inc. (LTCH)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
  • Accurate Data: Latch’s historical and projected financials integrated for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance simplifies your experience.

Who Should Use This Product?

  • Individual Investors: Gain insights to make educated choices about investing in Latch, Inc. (LTCH).
  • Financial Analysts: Enhance valuation methodologies with comprehensive financial models tailored for Latch, Inc. (LTCH).
  • Consultants: Provide clients with precise valuation assessments for Latch, Inc. (LTCH) efficiently.
  • Business Owners: Learn from the valuation strategies of Latch, Inc. (LTCH) to inform your own business approach.
  • Finance Students: Explore practical valuation concepts using the real-world data of Latch, Inc. (LTCH).

What the Template Contains

  • Pre-Filled Data: Contains Latch, Inc.’s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for WACC calculation based on user-defined inputs.
  • Key Financial Ratios: Evaluate Latch, Inc.’s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear 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.

No products were found matching.