LightInTheBox Holding Co., Ltd. (LITB) DCF Valuation

LightInTheBox Holding Co., Ltd. (LITB) 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

LightInTheBox Holding Co., Ltd. (LITB) 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:

Enhance your investment choices with the LightInTheBox Holding Co., Ltd. (LITB) DCF Calculator! Explore real financial data for LightInTheBox, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of LightInTheBox (LITB).


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 243.6 398.2 446.1 503.6 629.4 807.8 1,036.7 1,330.4 1,707.4 2,191.3
Revenue Growth, % 0 63.43 12.04 12.88 24.99 28.34 28.34 28.34 28.34 28.34
EBITDA 1.9 16.9 23.3 -65.9 -6.3 -6.2 -8.0 -10.3 -13.2 -17.0
EBITDA, % 0.77332 4.23 5.22 -13.08 -1.01 -0.77366 -0.77366 -0.77366 -0.77366 -0.77366
Depreciation 2.8 2.6 3.3 3.4 3.2 6.0 7.7 9.9 12.7 16.3
Depreciation, % 1.13 0.65176 0.74579 0.67478 0.50474 0.7424 0.7424 0.7424 0.7424 0.7424
EBIT -.9 14.3 19.9 -69.3 -9.5 -12.2 -15.7 -20.2 -25.9 -33.2
EBIT, % -0.36162 3.58 4.47 -13.76 -1.51 -1.52 -1.52 -1.52 -1.52 -1.52
Total Cash 37.7 61.5 55.9 88.6 66.4 115.7 148.5 190.6 244.5 313.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.6 1.3 1.6 .7 .6
Account Receivables, % 0.64566 0.32701 0.36427 0.13802 0.10073
Inventories 7.4 9.9 12.0 14.3 5.8 19.3 24.8 31.8 40.8 52.4
Inventories, % 3.02 2.49 2.69 2.83 0.91623 2.39 2.39 2.39 2.39 2.39
Accounts Payable 17.6 17.0 23.5 26.5 15.8 39.7 50.9 65.3 83.9 107.6
Accounts Payable, % 7.24 4.26 5.28 5.27 2.52 4.91 4.91 4.91 4.91 4.91
Capital Expenditure -.9 -3.9 -1.9 -.8 -1.1 -3.4 -4.4 -5.6 -7.2 -9.3
Capital Expenditure, % -0.3764 -0.96948 -0.42501 -0.16224 -0.18255 -0.42314 -0.42314 -0.42314 -0.42314 -0.42314
Tax Rate, % -0.41885 -0.41885 -0.41885 -0.41885 -0.41885 -0.41885 -0.41885 -0.41885 -0.41885 -0.41885
EBITAT -1.0 11.3 11.3 -56.6 -9.6 -10.2 -13.1 -16.8 -21.6 -27.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 9.6 7.1 16.9 -52.3 -9.6 .7 -4.8 -6.1 -7.8 -10.1
WACC, % 8.91 8.88 8.84 8.88 8.91 8.89 8.89 8.89 8.89 8.89
PV UFCF
SUM PV UFCF -20.2
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -10
Terminal Value -121
Present Terminal Value -79
Enterprise Value -99
Net Debt -59
Equity Value -40
Diluted Shares Outstanding, MM 113
Equity Value Per Share -0.35

What You Will Get

  • Real LITB Financial Data: Pre-filled with LightInTheBox’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 LightInTheBox’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

  • Comprehensive Historical Data: LightInTheBox's past financial statements and pre-populated projections.
  • Customizable Variables: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe LITB's intrinsic value update instantly.
  • Intuitive Visual Representations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A sophisticated tool tailored for analysts, investors, and finance professionals.

How It Works

  • Download: Obtain the pre-formatted Excel file containing LightInTheBox Holding Co., Ltd.'s (LITB) financial data.
  • Customize: Modify projections, such as sales growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and evaluate results instantly.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for LightInTheBox (LITB)?

  • Accuracy: Utilizes real financial data from LightInTheBox to ensure precision.
  • Flexibility: Allows users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of creating 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 extensive financial modeling skills.

Who Should Use This Product?

  • Investors: Assess LightInTheBox's valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation workflows and validate financial forecasts.
  • Startup Founders: Understand how established companies like LightInTheBox are appraised.
  • Consultants: Create comprehensive valuation reports for your clients.
  • Students and Educators: Utilize actual market data to practice and teach valuation methodologies.

What the Template Contains

  • Preloaded LITB Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.