CS Disco, Inc. (LAW) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
CS Disco, Inc. (LAW) Bundle
Whether you’re an investor or analyst, this (LAW) DCF Calculator is your ultimate tool for accurate valuation. Preloaded with CS Disco, Inc. real data, you can adjust forecasts and see the effects immediately.
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 | 48.6 | 68.4 | 114.3 | 135.2 | 138.1 | 182.4 | 241.0 | 318.3 | 420.5 | 555.5 |
| Revenue Growth, % | 0 | 40.96 | 67.06 | 18.23 | 2.15 | 32.1 | 32.1 | 32.1 | 32.1 | 32.1 |
| EBITDA | -28.9 | -20.7 | -21.0 | -65.7 | -37.5 | -67.1 | -88.6 | -117.1 | -154.7 | -204.3 |
| EBITDA, % | -59.51 | -30.28 | -18.35 | -48.58 | -27.19 | -36.78 | -36.78 | -36.78 | -36.78 | -36.78 |
| Depreciation | .8 | 3.0 | 2.7 | 4.4 | 4.2 | 5.4 | 7.1 | 9.4 | 12.4 | 16.4 |
| Depreciation, % | 1.65 | 4.44 | 2.39 | 3.27 | 3.01 | 2.95 | 2.95 | 2.95 | 2.95 | 2.95 |
| EBIT | -29.7 | -23.8 | -23.7 | -70.1 | -41.7 | -72.5 | -95.8 | -126.5 | -167.1 | -220.7 |
| EBIT, % | -61.16 | -34.71 | -20.75 | -51.86 | -30.2 | -39.74 | -39.74 | -39.74 | -39.74 | -39.74 |
| Total Cash | 23.2 | 58.6 | 255.5 | 203.2 | 159.6 | 158.1 | 208.9 | 275.9 | 364.5 | 481.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 7.4 | 12.9 | 20.7 | 22.7 | 27.0 | 32.3 | 42.7 | 56.4 | 74.4 | 98.3 |
| Account Receivables, % | 15.16 | 18.87 | 18.14 | 16.81 | 19.55 | 17.7 | 17.7 | 17.7 | 17.7 | 17.7 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0.000002059478 | 0.000001461048 | 0.000000875 | 0.00000074 | 0 | 0.000001026959 | 0.000001026959 | 0.000001026959 | 0.000001026959 | 0.000001026959 |
| Accounts Payable | 4.0 | 3.6 | 4.7 | 8.5 | 5.2 | 10.1 | 13.3 | 17.6 | 23.2 | 30.7 |
| Accounts Payable, % | 8.21 | 5.24 | 4.1 | 6.28 | 3.79 | 5.52 | 5.52 | 5.52 | 5.52 | 5.52 |
| Capital Expenditure | -3.3 | -1.9 | -3.1 | -4.4 | -18.9 | -10.7 | -14.1 | -18.6 | -24.6 | -32.5 |
| Capital Expenditure, % | -6.85 | -2.78 | -2.72 | -3.24 | -13.66 | -5.85 | -5.85 | -5.85 | -5.85 | -5.85 |
| Tax Rate, % | -1.06 | -1.06 | -1.06 | -1.06 | -1.06 | -1.06 | -1.06 | -1.06 | -1.06 | -1.06 |
| EBITAT | -29.7 | -23.8 | -23.8 | -70.3 | -42.2 | -72.5 | -95.8 | -126.5 | -167.1 | -220.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -35.6 | -28.6 | -30.9 | -68.4 | -64.4 | -78.2 | -109.9 | -145.1 | -191.7 | -253.2 |
| WACC, % | 14.01 | 14.01 | 14.01 | 14.01 | 14.01 | 14.01 | 14.01 | 14.01 | 14.01 | 14.01 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -496.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -258 | |||||||||
| Terminal Value | -2,151 | |||||||||
| Present Terminal Value | -1,117 | |||||||||
| Enterprise Value | -1,613 | |||||||||
| Net Debt | -150 | |||||||||
| Equity Value | -1,462 | |||||||||
| Diluted Shares Outstanding, MM | 60 | |||||||||
| Equity Value Per Share | -24.31 |
What You Will Get
- Comprehensive LAW Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Explore various scenarios to assess CS Disco, Inc.'s future performance.
- User-Friendly Design: Designed for professionals but easy to navigate for newcomers.
Key Features
- Customizable Legal Analytics: Adjust essential metrics such as case volume, win rates, and client acquisition costs.
- Instant Legal Valuation: Provides real-time estimates of intrinsic value, NPV, and other key financial metrics.
- High-Precision Insights: Leverages CS Disco's (LAW) actual performance data for accurate valuation results.
- Effortless Scenario Testing: Evaluate various legal strategies and assess their potential outcomes with ease.
- Efficiency Booster: Streamlines the valuation process, removing the need for intricate model development.
How It Works
- Download the Template: Gain immediate access to the Excel-based CS Disco, Inc. (LAW) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model will automatically refresh CS Disco, Inc.’s (LAW) intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose This Calculator for CS Disco, Inc. (LAW)?
- Accurate Data: Utilize real CS Disco financials for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the effort of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the legal tech sector.
- User-Friendly: Simple layout and clear instructions ensure accessibility for all users.
Who Should Use CS Disco, Inc. (LAW)?
- Legal Professionals: Develop comprehensive case analysis and litigation strategies.
- Corporate Legal Departments: Assess legal technology solutions to enhance internal operations.
- Consultants and Advisors: Offer clients expert insights into the legal tech landscape surrounding CS Disco, Inc. (LAW).
- Students and Educators: Leverage real-world examples to study and teach legal technology applications.
- Tech Enthusiasts: Explore how legal technology companies like CS Disco, Inc. (LAW) are transforming the legal industry.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled CS Disco, Inc. (LAW) 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 CS Disco, Inc. (LAW).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.