Laird Superfood, Inc. (LSF) DCF Valuation

Laird Superfood, Inc. (LSF) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Laird Superfood, Inc. (LSF) Bundle

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

TOTAL:

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
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 13.1 26.0 36.8 35.8 34.2 45.6 60.7 80.9 107.8 143.6
Revenue Growth, % 0 98.47 41.55 -2.67 -4.48 33.22 33.22 33.22 33.22 33.22
EBITDA -8.2 -12.5 -23.0 -22.2 -10.4 -24.2 -32.2 -42.9 -57.1 -76.1
EBITDA, % -62.23 -47.89 -62.38 -62.06 -30.37 -52.99 -52.99 -52.99 -52.99 -52.99
Depreciation .3 .5 1.0 2.2 .3 1.3 1.7 2.2 3.0 4.0
Depreciation, % 2.29 1.86 2.67 6.09 0.89462 2.76 2.76 2.76 2.76 2.76
EBIT -8.5 -12.9 -23.9 -24.4 -10.7 -25.4 -33.9 -45.1 -60.1 -80.0
EBIT, % -64.52 -49.75 -65.05 -68.16 -31.26 -55.75 -55.75 -55.75 -55.75 -55.75
Total Cash 6.5 65.9 31.7 17.8 7.7 28.1 37.4 49.8 66.4 88.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .4 .8 1.3 1.5 1.0
Account Receivables, % 2.94 3.23 3.45 4.17 2.99
Inventories 2.4 6.3 10.2 5.7 6.3 9.6 12.7 17.0 22.6 30.1
Inventories, % 18.59 24.21 27.77 15.9 18.47 20.99 20.99 20.99 20.99 20.99
Accounts Payable .7 1.3 .9 1.1 1.6 1.9 2.5 3.4 4.5 6.0
Accounts Payable, % 5.53 5.06 2.41 3.02 4.81 4.17 4.17 4.17 4.17 4.17
Capital Expenditure -2.4 -1.1 -2.2 -1.2 -.1 -2.9 -3.9 -5.2 -7.0 -9.3
Capital Expenditure, % -18.61 -4.08 -5.98 -3.23 -0.42082 -6.46 -6.46 -6.46 -6.46 -6.46
Tax Rate, % -0.14974 -0.14974 -0.14974 -0.14974 -0.14974 -0.14974 -0.14974 -0.14974 -0.14974 -0.14974
EBITAT -8.5 -12.9 -24.0 -24.4 -10.7 -25.4 -33.9 -45.1 -60.1 -80.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -12.7 -17.2 -30.0 -18.9 -10.1 -30.6 -39.2 -52.2 -69.5 -92.6
WACC, % 14.87 14.87 14.87 14.87 14.87 14.87 14.87 14.87 14.87 14.87
PV UFCF
SUM PV UFCF -176.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -94
Terminal Value -734
Present Terminal Value -367
Enterprise Value -544
Net Debt -7
Equity Value -537
Diluted Shares Outstanding, MM 9
Equity Value Per Share -57.71

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

  1. Step 1: Download the Excel file.
  2. Step 2: Review Laird Superfood's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Watch the DCF model update in real-time as you adjust your assumptions.
  5. 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.

No products were found matching.