|
Legalzoom.com, Inc. (LZ) 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
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
LegalZoom.com, Inc. (LZ) Bundle
Avalie as perspectivas financeiras da LegalZoom.com, Inc., como um especialista! Essa calculadora DCF (LZ) fornece dados financeiros pré-preenchidos e flexibilidade completa para modificar o crescimento da receita, o WACC, as margens e outras suposições críticas para se alinhar às suas previsões.
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 | 470.6 | 575.1 | 620.0 | 660.7 | 681.9 | 749.7 | 824.2 | 906.2 | 996.3 | 1,095.4 |
| Revenue Growth, % | 0 | 22.19 | 7.81 | 6.57 | 3.2 | 9.94 | 9.94 | 9.94 | 9.94 | 9.94 |
| EBITDA | 71.9 | -79.1 | -41.7 | 60.1 | 80.6 | 23.5 | 25.9 | 28.5 | 31.3 | 34.4 |
| EBITDA, % | 15.28 | -13.75 | -6.73 | 9.09 | 11.82 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 |
| Depreciation | 20.1 | 16.7 | 21.7 | 28.1 | 37.1 | 30.5 | 33.6 | 36.9 | 40.6 | 44.6 |
| Depreciation, % | 4.27 | 2.9 | 3.51 | 4.25 | 5.43 | 4.07 | 4.07 | 4.07 | 4.07 | 4.07 |
| EBIT | 51.8 | -95.8 | -63.5 | 32.0 | 43.5 | -7.0 | -7.7 | -8.4 | -9.3 | -10.2 |
| EBIT, % | 11.01 | -16.65 | -10.24 | 4.84 | 6.38 | -0.93161 | -0.93161 | -0.93161 | -0.93161 | -0.93161 |
| Total Cash | 114.5 | 239.3 | 189.1 | 225.7 | 142.1 | 227.0 | 249.6 | 274.4 | 301.7 | 331.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8.6 | 10.6 | 13.2 | 11.8 | 12.2 | 14.0 | 15.4 | 17.0 | 18.7 | 20.5 |
| Account Receivables, % | 1.82 | 1.85 | 2.13 | 1.78 | 1.79 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 |
| Inventories | 9.1 | 13.6 | 22.7 | .0 | .0 | 12.0 | 13.1 | 14.5 | 15.9 | 17.5 |
| Inventories, % | 1.94 | 2.37 | 3.66 | 0 | 0 | 1.59 | 1.59 | 1.59 | 1.59 | 1.59 |
| Accounts Payable | 28.7 | 31.8 | 25.3 | 32.3 | 31.2 | 37.7 | 41.5 | 45.6 | 50.2 | 55.1 |
| Accounts Payable, % | 6.11 | 5.53 | 4.08 | 4.89 | 4.57 | 5.03 | 5.03 | 5.03 | 5.03 | 5.03 |
| Capital Expenditure | -10.6 | -11.7 | -22.1 | -31.6 | -35.7 | -26.8 | -29.5 | -32.4 | -35.6 | -39.2 |
| Capital Expenditure, % | -2.25 | -2.04 | -3.56 | -4.78 | -5.23 | -3.57 | -3.57 | -3.57 | -3.57 | -3.57 |
| Tax Rate, % | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 | 30.45 |
| EBITAT | 41.6 | -87.0 | -64.9 | 14.2 | 30.3 | -5.4 | -5.9 | -6.5 | -7.1 | -7.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 62.1 | -85.5 | -83.4 | 41.7 | 30.1 | -8.8 | -.6 | -.7 | -.8 | -.8 |
| WACC, % | 9.46 | 9.47 | 9.47 | 9.45 | 9.46 | 9.46 | 9.46 | 9.46 | 9.46 | 9.46 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -10.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -1 | |||||||||
| Terminal Value | -12 | |||||||||
| Present Terminal Value | -7 | |||||||||
| Enterprise Value | -18 | |||||||||
| Net Debt | -134 | |||||||||
| Equity Value | 117 | |||||||||
| Diluted Shares Outstanding, MM | 183 | |||||||||
| Equity Value Per Share | 0.64 |
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.
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.