LifeVantage Corporation (LFVN) DCF Valuation

LifeVantage Corporation (LFVN) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

LifeVantage Corporation (LFVN) 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:

As an investor or analyst, the LifeVantage Corporation (LFVN) DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from LifeVantage, you can adjust forecasts and instantly observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 232.9 220.2 206.4 213.4 200.2 192.9 185.9 179.1 172.6 166.3
Revenue Growth, % 0 -5.47 -6.28 3.41 -6.2 -3.63 -3.63 -3.63 -3.63 -3.63
EBITDA 19.9 23.1 9.7 4.3 7.9 11.5 11.0 10.6 10.3 9.9
EBITDA, % 8.54 10.48 4.72 2 3.96 5.94 5.94 5.94 5.94 5.94
Depreciation 5.1 5.8 5.0 5.3 3.6 4.5 4.3 4.1 4.0 3.8
Depreciation, % 2.19 2.65 2.45 2.5 1.79 2.31 2.31 2.31 2.31 2.31
EBIT 14.8 17.2 4.7 -1.1 4.4 7.0 6.7 6.5 6.3 6.0
EBIT, % 6.35 7.83 2.28 -0.50047 2.17 3.63 3.63 3.63 3.63 3.63
Total Cash 22.1 23.2 20.2 21.6 16.9 18.7 18.0 17.3 16.7 16.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.6 4.0 5.1 1.9 3.3
Account Receivables, % 1.12 1.8 2.47 0.86833 1.63
Inventories 13.9 16.1 16.5 16.1 15.1 14.0 13.5 13.0 12.5 12.1
Inventories, % 5.96 7.33 7.98 7.53 7.52 7.27 7.27 7.27 7.27 7.27
Accounts Payable 3.5 6.7 7.5 3.5 5.9 4.9 4.7 4.6 4.4 4.2
Accounts Payable, % 1.51 3.06 3.62 1.64 2.92 2.55 2.55 2.55 2.55 2.55
Capital Expenditure -2.7 -3.7 -1.5 -3.1 -2.2 -2.4 -2.3 -2.2 -2.1 -2.0
Capital Expenditure, % -1.15 -1.7 -0.74142 -1.44 -1.12 -1.23 -1.23 -1.23 -1.23 -1.23
Tax Rate, % 32.48 32.48 32.48 32.48 32.48 32.48 32.48 32.48 32.48 32.48
EBITAT 11.6 12.9 3.1 -.7 2.9 4.9 4.7 4.6 4.4 4.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1.1 14.6 5.9 1.3 6.2 7.3 7.2 6.9 6.7 6.4
WACC, % 8.25 8.24 8.22 8.21 8.22 8.23 8.23 8.23 8.23 8.23
PV UFCF
SUM PV UFCF 27.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 7
Terminal Value 105
Present Terminal Value 71
Enterprise Value 99
Net Debt -3
Equity Value 102
Diluted Shares Outstanding, MM 13
Equity Value Per Share 7.84

What You Will Get

  • Real LFVN Financial Data: Pre-filled with LifeVantage’s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See LifeVantage’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Customizable Growth Metrics: Adjust essential inputs such as sales growth, profit margins, and operational expenses.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages LifeVantage's actual financial data for credible valuation results.
  • Effortless Scenario Testing: Evaluate various assumptions and analyze outcomes with ease.
  • Efficiency Booster: Remove the hassle of creating intricate valuation models from the ground up.

How It Works

  • Download: Obtain the comprehensive Excel file featuring LifeVantage Corporation's (LFVN) financial data.
  • Customize: Tailor forecasts, such as revenue growth, EBITDA %, and WACC to your preferences.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and analyze the results immediately.
  • Make Decisions: Leverage the valuation outcomes to inform your investment approach.

Why Choose LifeVantage Corporation (LFVN)?

  • Innovative Products: Cutting-edge solutions designed to enhance health and wellness.
  • Proven Results: Backed by scientific research and customer testimonials that demonstrate effectiveness.
  • Strong Community: Join a vibrant network of individuals dedicated to improving lives.
  • Flexible Opportunities: Various business models to suit different lifestyles and goals.
  • Commitment to Quality: Rigorous standards ensure that every product meets high-quality benchmarks.

Who Should Use This Product?

  • Investors: Evaluate LifeVantage Corporation's (LFVN) financial health before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess future projections for LifeVantage Corporation.
  • Startup Founders: Understand the valuation strategies applied to publicly traded companies like LifeVantage Corporation.
  • Consultants: Create comprehensive valuation reports tailored for clients focusing on LifeVantage Corporation.
  • Students and Educators: Utilize real-life data from LifeVantage Corporation to practice and teach valuation concepts.

What the Template Contains

  • Pre-Filled Data: Includes LifeVantage Corporation's historical financials and forecasts.
  • 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: Analyze LifeVantage Corporation's profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.