Lulu's Fashion Lounge Holdings, Inc. (LVLU) DCF Valuation

Lulu's Fashion Lounge Holdings, Inc. (LVLU) 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

Lulu's Fashion Lounge Holdings, Inc. (LVLU) 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:

Gain insight into your Lulu's Fashion Lounge Holdings, Inc. (LVLU) valuation analysis with our powerful DCF Calculator! Equipped with real LVLU data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Lulu's Fashion Lounge Holdings, Inc.


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 369.6 248.7 375.6 439.7 355.2 369.5 384.5 400.0 416.2 433.0
Revenue Growth, % 0 -32.73 51.06 17.05 -19.21 4.04 4.04 4.04 4.04 4.04
EBITDA 18.2 -1.3 23.9 16.3 -14.5 7.7 8.0 8.3 8.7 9.0
EBITDA, % 4.93 -0.53166 6.37 3.7 -4.07 2.08 2.08 2.08 2.08 2.08
Depreciation 3.0 3.2 2.9 7.4 4.8 4.4 4.6 4.7 4.9 5.1
Depreciation, % 0.82273 1.29 0.77205 1.68 1.36 1.19 1.19 1.19 1.19 1.19
EBIT 15.2 -4.5 21.0 8.9 -19.3 3.3 3.4 3.6 3.7 3.9
EBIT, % 4.11 -1.83 5.6 2.02 -5.43 0.89423 0.89423 0.89423 0.89423 0.89423
Total Cash 5.9 15.6 11.4 10.2 2.5 10.3 10.7 11.1 11.6 12.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.4 6.6 6.4 8.0 6.1
Account Receivables, % 1.73 2.64 1.7 1.82 1.7
Inventories 29.4 18.0 22.2 43.2 35.5 30.2 31.5 32.7 34.0 35.4
Inventories, % 7.95 7.24 5.9 9.82 9.99 8.18 8.18 8.18 8.18 8.18
Accounts Payable 11.0 7.2 4.2 5.3 8.9 7.9 8.2 8.6 8.9 9.3
Accounts Payable, % 2.97 2.88 1.13 1.21 2.51 2.14 2.14 2.14 2.14 2.14
Capital Expenditure -4.0 -2.0 -3.0 -5.0 -3.9 -3.6 -3.8 -3.9 -4.1 -4.3
Capital Expenditure, % -1.09 -0.79347 -0.79042 -1.14 -1.11 -0.98502 -0.98502 -0.98502 -0.98502 -0.98502
Tax Rate, % 7.98 7.98 7.98 7.98 7.98 7.98 7.98 7.98 7.98 7.98
EBITAT 296.7 -4.3 5.2 4.3 -17.7 2.4 2.5 2.6 2.7 2.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 270.9 4.4 -1.8 -14.9 -3.6 6.3 2.0 2.1 2.2 2.3
WACC, % 5.12 4.99 3.57 4.05 4.95 4.54 4.54 4.54 4.54 4.54
PV UFCF
SUM PV UFCF 13.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2
Terminal Value 93
Present Terminal Value 74
Enterprise Value 88
Net Debt 37
Equity Value 51
Diluted Shares Outstanding, MM 40
Equity Value Per Share 1.28

What You Will Get

  • Pre-Filled Financial Model: Lulu's actual financial data provides an accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Instant Calculations: Automatic updates let you view results in real-time as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • Comprehensive Financial Data: Lulu's historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Observe Lulu's intrinsic value recalculating instantly.
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based LVLU DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
  3. Instant Calculations: The model automatically refreshes LVLU's intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Utilize the findings to inform your investment or financial strategy.

Why Choose This Calculator for Lulu's Fashion Lounge Holdings, Inc. (LVLU)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for LVLU.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Lulu's intrinsic value and Net Present Value.
  • Preloaded Information: Access to historical and projected data for precise calculations.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on LVLU.

Who Should Use This Product?

  • Fashion Industry Investors: Develop comprehensive valuation models for analyzing investments in the fashion sector.
  • Retail Finance Teams: Evaluate valuation scenarios to inform strategic decisions within retail operations.
  • Consultants and Advisors: Deliver precise valuation insights for Lulu's Fashion Lounge Holdings, Inc. (LVLU) to clients.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling related to fashion retail.
  • Fashion Enthusiasts: Gain insights into how fashion companies like Lulu's are valued in the marketplace.

What the Template Contains

  • Pre-Filled DCF Model: Lulu's Fashion Lounge Holdings, Inc.'s (LVLU) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Lulu's 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.