Legacy Housing Corporation (LEGH) DCF Valuation

Legacy Housing Corporation (LEGH) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Legacy Housing Corporation (LEGH) 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 the financial prospects of Legacy Housing Corporation (LEGH) like an expert! This (LEGH) DCF Calculator provides you with pre-filled financial data and the flexibility to modify revenue growth, WACC, profit margins, and other crucial assumptions to align with your predictions.


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 169.0 176.7 197.5 257.0 189.1 198.6 208.6 219.1 230.1 241.6
Revenue Growth, % 0 4.6 11.76 30.13 -26.41 5.02 5.02 5.02 5.02 5.02
EBITDA 39.3 51.1 63.1 84.3 71.4 61.4 64.5 67.8 71.2 74.7
EBITDA, % 23.26 28.91 31.95 32.8 37.74 30.93 30.93 30.93 30.93 30.93
Depreciation 1.0 1.2 1.6 1.8 1.7 1.5 1.5 1.6 1.7 1.8
Depreciation, % 0.60016 0.68582 0.80352 0.69296 0.91253 0.739 0.739 0.739 0.739 0.739
EBIT 38.3 49.9 61.5 82.5 69.7 60.0 63.0 66.2 69.5 73.0
EBIT, % 22.66 28.22 31.15 32.11 36.83 30.19 30.19 30.19 30.19 30.19
Total Cash 1.7 .8 1.0 11.2 .7 2.7 2.8 3.0 3.1 3.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 19.2 23.7 45.8 59.7 69.0
Account Receivables, % 11.34 13.43 23.2 23.23 36.5
Inventories 27.2 27.2 41.2 32.1 33.2 32.7 34.4 36.1 37.9 39.8
Inventories, % 16.12 15.4 20.88 12.48 17.54 16.48 16.48 16.48 16.48 16.48
Accounts Payable 5.2 10.2 4.2 4.5 4.1 5.9 6.2 6.5 6.8 7.2
Accounts Payable, % 3.06 5.77 2.1 1.77 2.16 2.97 2.97 2.97 2.97 2.97
Capital Expenditure -4.2 -2.8 -6.0 -3.8 -7.7 -5.0 -5.3 -5.6 -5.8 -6.1
Capital Expenditure, % -2.49 -1.61 -3.01 -1.48 -4.08 -2.53 -2.53 -2.53 -2.53 -2.53
Tax Rate, % 20.77 20.77 20.77 20.77 20.77 20.77 20.77 20.77 20.77 20.77
EBITAT 29.4 38.8 50.6 68.1 55.2 47.8 50.2 52.7 55.4 58.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -15.0 37.6 4.1 61.7 38.3 72.7 43.0 45.1 47.4 49.8
WACC, % 9.36 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37 9.37
PV UFCF
SUM PV UFCF 201.9
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 50
Terminal Value 601
Present Terminal Value 384
Enterprise Value 586
Net Debt 25
Equity Value 561
Diluted Shares Outstanding, MM 25
Equity Value Per Share 22.37

What You Will Get

  • Authentic LEGH Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Real-Time Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Explore various scenarios to assess Legacy Housing's future performance.
  • User-Friendly Interface: Designed for professionals while remaining easy for newcomers to navigate.

Key Features

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

How It Works

  • Download: Obtain the pre-built Excel file featuring Legacy Housing Corporation’s (LEGH) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly assess different outcomes.
  • Make Decisions: Leverage the valuation results to inform your investment choices.

Why Choose This Calculator for Legacy Housing Corporation (LEGH)?

  • Accuracy: Utilizes real Legacy Housing financials for precise data.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without advanced financial modeling skills.

Who Should Use This Product?

  • Investors: Accurately assess Legacy Housing Corporation’s (LEGH) fair value before making investment choices.
  • CFOs: Utilize a top-tier DCF model for financial reporting and analysis related to Legacy Housing Corporation (LEGH).
  • Consultants: Efficiently customize the template for valuation reports tailored to clients focused on Legacy Housing Corporation (LEGH).
  • Entrepreneurs: Obtain insights into financial modeling practices employed by leading housing corporations like Legacy Housing Corporation (LEGH).
  • Educators: Employ it as an educational resource to illustrate valuation techniques relevant to Legacy Housing Corporation (LEGH).

What the Template Contains

  • Pre-Filled DCF Model: Legacy Housing Corporation’s (LEGH) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Legacy Housing Corporation’s (LEGH) 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.