Lottery.com Inc. (LTRY) DCF Valuation

Lottery.com Inc. (LTRY) 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

Lottery.com Inc. (LTRY) 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:

Designed for accuracy, our Lottery.com Inc. (LTRY) DCF Calculator empowers you to assess Lottery.com Inc. valuation using real-world financial data and offers complete flexibility to modify all essential parameters for enhanced projections.


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 1.9 7.5 68.5 6.8 6.5 8.2 10.4 13.1 16.5 20.9
Revenue Growth, % 0 295.23 818.66 -90.11 -4.37 26.38 26.38 26.38 26.38 26.38
EBITDA -9.3 -3.1 -30.5 -53.9 -19.6 -6.3 -8.0 -10.1 -12.7 -16.1
EBITDA, % -493.9 -40.97 -44.5 -795.28 -302.53 -77.09 -77.09 -77.09 -77.09 -77.09
Depreciation 1.5 1.5 4.3 5.6 5.7 4.5 5.7 7.2 9.2 11.6
Depreciation, % 79.44 20.56 6.26 82.63 87.79 55.34 55.34 55.34 55.34 55.34
EBIT -10.8 -4.6 -34.8 -59.5 -25.3 -6.8 -8.5 -10.8 -13.6 -17.2
EBIT, % -573.34 -61.53 -50.76 -877.91 -390.33 -82.46 -82.46 -82.46 -82.46 -82.46
Total Cash .2 3.8 62.6 .1 .4 2.6 3.3 4.1 5.2 6.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .1 .2 .0
Account Receivables, % 0 0.35116 0.11555 3.08 0.37394
Inventories .0 28.9 13.9 19.4 .0 3.6 4.6 5.8 7.3 9.2
Inventories, % 0 387.92 20.28 286.31 0 44.06 44.06 44.06 44.06 44.06
Accounts Payable 2.6 2.2 1.0 7.6 8.0 5.4 6.8 8.7 10.9 13.8
Accounts Payable, % 138.51 29.18 1.47 112.22 123.28 66.13 66.13 66.13 66.13 66.13
Capital Expenditure -1.0 .0 -5.2 -1.3 .0 -1.3 -1.6 -2.1 -2.6 -3.3
Capital Expenditure, % -52.98 -0.29379 -7.62 -18.47 0.000030851638 -15.87 -15.87 -15.87 -15.87 -15.87
Tax Rate, % -3.38 -3.38 -3.38 -3.38 -3.38 -3.38 -3.38 -3.38 -3.38 -3.38
EBITAT -10.8 -4.6 -29.8 -59.6 -26.2 -6.6 -8.3 -10.5 -13.2 -16.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7.7 -32.5 -16.9 -54.3 -.5 -9.6 -3.7 -4.7 -6.0 -7.6
WACC, % 7.51 7.51 6.79 7.51 7.51 7.37 7.37 7.37 7.37 7.37
PV UFCF
SUM PV UFCF -25.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -8
Terminal Value -144
Present Terminal Value -101
Enterprise Value -126
Net Debt 6
Equity Value -132
Diluted Shares Outstanding, MM 3
Equity Value Per Share -48.88

What You Will Get

  • Comprehensive LTRY Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust metrics like discount rates, tax assumptions, revenue projections, and operational costs.
  • Real-Time Calculations: Dynamic computation of intrinsic value and net present value (NPV).
  • Scenario Simulation: Evaluate various scenarios to assess Lottery.com Inc.'s future outcomes.
  • User-Friendly Interface: Designed for both industry experts and newcomers alike.

Key Features

  • Real-Time LTRY Data: Pre-filled with Lottery.com’s historical performance metrics and future projections.
  • Comprehensive Customization: Tailor inputs such as ticket sales growth, operational costs, tax implications, and marketing expenditures.
  • Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on user-defined parameters.
  • What-If Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Designed to be straightforward and accessible for both industry experts and newcomers.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based LTRY DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically calculates Lottery.com Inc.'s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose Lottery.com Inc. (LTRY)?

  • User-Friendly Platform: Offers a seamless experience for buying and managing lottery tickets online.
  • Real-Time Updates: Stay informed with live lottery results and notifications for your favorite games.
  • Secure Transactions: Ensures safe and reliable payment options for all users.
  • Wide Game Selection: Access to a diverse range of lottery games from various states and jurisdictions.
  • Expert Support: Dedicated customer service team available to assist with any inquiries or issues.

Who Should Use This Product?

  • Investors: Evaluate Lottery.com Inc.'s (LTRY) performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize financial assessments and forecast future growth for Lottery.com Inc. (LTRY).
  • Startup Founders: Understand the valuation methods used for companies like Lottery.com Inc. (LTRY).
  • Consultants: Create detailed valuation reports and analyses for clients involving Lottery.com Inc. (LTRY).
  • Students and Educators: Apply real-time data from Lottery.com Inc. (LTRY) to learn and teach valuation strategies.

What the Template Contains

  • Pre-Filled DCF Model: Lottery.com Inc.’s (LTRY) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Lottery.com Inc.’s (LTRY) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.