La-Z-Boy Incorporated (LZB) DCF Valuation

La-Z-Boy Incorporated (LZB) DCF Valuation

US | Consumer Cyclical | Furnishings, Fixtures & Appliances | NYSE
La-Z-Boy Incorporated (LZB) 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
  • Não É Necessária Experiência; Fácil De Seguir

La-Z-Boy Incorporated (LZB) Bundle

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

TOTAL:

Whether you’re an investor or analyst, this (LZB) DCF Calculator is your go-to tool for accurate valuation. Preloaded with real data from La-Z-Boy Incorporated, you can adjust forecasts and immediately observe the effects.


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 1,704.0 1,734.2 2,356.8 2,349.4 2,047.0 2,172.4 2,305.4 2,446.5 2,596.3 2,755.2
Revenue Growth, % 0 1.78 35.9 -0.31305 -12.87 6.12 6.12 6.12 6.12 6.12
EBITDA 215.3 169.4 318.7 322.8 290.8 277.5 294.5 312.5 331.7 352.0
EBITDA, % 12.64 9.77 13.52 13.74 14.2 12.77 12.77 12.77 12.77 12.77
Depreciation 98.9 33.0 112.3 116.5 124.5 102.2 108.4 115.1 122.1 129.6
Depreciation, % 5.8 1.9 4.76 4.96 6.08 4.7 4.7 4.7 4.7 4.7
EBIT 116.5 136.4 206.4 206.3 166.2 175.3 186.1 197.5 209.6 222.4
EBIT, % 6.83 7.86 8.76 8.78 8.12 8.07 8.07 8.07 8.07 8.07
Total Cash 261.6 391.2 245.6 343.4 347.9 347.3 368.6 391.1 415.1 440.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 99.4 139.3 322.8 170.5 174.7
Account Receivables, % 5.83 8.03 13.69 7.26 8.54
Inventories 181.6 226.1 303.2 276.3 263.2 265.8 282.1 299.4 317.7 337.1
Inventories, % 10.66 13.04 12.86 11.76 12.86 12.24 12.24 12.24 12.24 12.24
Accounts Payable 55.5 94.2 104.0 107.5 96.5 97.3 103.2 109.5 116.3 123.4
Accounts Payable, % 3.26 5.43 4.41 4.57 4.71 4.48 4.48 4.48 4.48 4.48
Capital Expenditure -46.0 -38.0 -76.6 -68.8 -53.6 -59.5 -63.1 -67.0 -71.1 -75.4
Capital Expenditure, % -2.7 -2.19 -3.25 -2.93 -2.62 -2.74 -2.74 -2.74 -2.74 -2.74
Tax Rate, % 26.02 26.02 26.02 26.02 26.02 26.02 26.02 26.02 26.02 26.02
EBITAT 78.3 99.5 150.7 151.1 123.0 126.4 134.1 142.3 151.1 160.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -94.3 48.7 -64.2 381.4 191.8 153.7 157.6 167.3 177.5 188.4
WACC, % 9.04 9.09 9.09 9.1 9.1 9.09 9.09 9.09 9.09 9.09
PV UFCF
SUM PV UFCF 649.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 192
Terminal Value 2,712
Present Terminal Value 1,756
Enterprise Value 2,405
Net Debt 141
Equity Value 2,264
Diluted Shares Outstanding, MM 43
Equity Value Per Share 52.32

What You Will Get

  • Real La-Z-Boy Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for La-Z-Boy Incorporated (LZB).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to La-Z-Boy Incorporated (LZB).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on La-Z-Boy Incorporated’s (LZB) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for La-Z-Boy Incorporated (LZB).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for La-Z-Boy Incorporated (LZB).

Key Features

  • 🔍 Real-Life LZB Financials: Pre-filled historical and projected data for La-Z-Boy Incorporated (LZB).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate La-Z-Boy’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize La-Z-Boy’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template containing La-Z-Boy Incorporated’s (LZB) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key performance indicators.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including La-Z-Boy Incorporated’s (LZB) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.

Why Choose This Calculator?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and consultants.
  • Accurate Data: La-Z-Boy's historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance helps you navigate the process seamlessly.

Who Should Use This Product?

  • Interior Design Students: Explore furniture design principles and apply them using real-world examples from La-Z-Boy Incorporated (LZB).
  • Academics: Integrate industry-leading models into your curriculum or research focused on furniture manufacturing.
  • Investors: Validate your investment strategies and assess the market performance of La-Z-Boy Incorporated (LZB).
  • Market Analysts: Enhance your analysis with a customizable financial model tailored for La-Z-Boy Incorporated (LZB).
  • Homeowners: Understand how large furniture companies like La-Z-Boy Incorporated (LZB) are evaluated in the market.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled La-Z-Boy Incorporated (LZB) 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 La-Z-Boy Incorporated (LZB).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.