Latch, Inc. (LTCH) DCF Valuation

Latch, Inc. (LTCH) 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

Latch, Inc. (LTCH) 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:

Save time and improve precision with our (LTCH) DCF Calculator! Utilizing real data from Latch, Inc. and customizable assumptions, this tool empowers you to forecast, analyze, and evaluate Latch, Inc. like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 FY1
2022		 FY2
2023		 FY3
2024		 FY4
2025		 FY5
2026
Revenue 14.9 18.1 41.4 66.4 106.8 171.5 275.6 442.7
Revenue Growth, % 0 21.32 129 60.66 60.66 60.66 60.66 60.66
EBITDA -49.0 -60.2 -145.3 -66.4 -106.8 -171.5 -275.6 -442.7
EBITDA, % -329.01 -333.14 -351.38 -100 -100 -100 -100 -100
Depreciation .7 1.4 3.2 4.5 7.2 11.6 18.7 30.0
Depreciation, % 4.86 7.65 7.83 6.78 6.78 6.78 6.78 6.78
EBIT -49.7 -61.6 -148.6 -66.4 -106.8 -171.5 -275.6 -442.7
EBIT, % -333.87 -340.8 -359.21 -100 -100 -100 -100 -100
Total Cash 54.2 60.5 283.8 66.4 106.8 171.5 275.6 442.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.0 8.2 25.6
Account Receivables, % 47.2 45.55 62
Inventories 6.2 8.3 11.6 25.5 41.0 65.9 105.9 170.2
Inventories, % 41.33 45.92 28.08 38.44 38.44 38.44 38.44 38.44
Accounts Payable 3.8 3.7 6.2 13.6 21.8 35.0 56.2 90.3
Accounts Payable, % 25.46 20.66 15.06 20.39 20.39 20.39 20.39 20.39
Capital Expenditure -3.8 -5.5 -8.8 -17.0 -27.4 -44.0 -70.6 -113.5
Capital Expenditure, % -25.3 -30.28 -21.32 -25.63 -25.63 -25.63 -25.63 -25.63
Tax Rate, % -0.03187663 -0.03187663 -0.03187663 -0.03187663 -0.03187663 -0.03187663 -0.03187663 -0.03187663
EBITAT -49.8 -61.6 -148.6 -66.4 -106.8 -171.5 -275.6 -442.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -62.2 -69.0 -172.4 -94.2 -155.0 -248.9 -400.0 -642.6
WACC, % 82.04 82.04 82.04 82.04 82.04 82.04 82.04 82.04
PV UFCF
SUM PV UFCF .0 .0 .0 .0 .0 .0 .0 -208.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -655
Terminal Value -819
Present Terminal Value -41
Enterprise Value -249
Net Debt -125
Equity Value -125
Diluted Shares Outstanding, MM 86
Equity Value Per Share -1.44

What You Will Get

  • Editable Forecast Inputs: Easily adjust key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Latch, Inc.'s (LTCH) financial data pre-filled to accelerate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model that tailors to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, verifying strategies, and enhancing efficiency.

Key Features

  • Comprehensive Latch Financial Data: Gain access to precise pre-loaded historical metrics and future forecasts.
  • Adjustable Forecast Parameters: Modify highlighted cells for key inputs like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to easily interpret your valuation findings.
  • Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Get the pre-formatted Excel file featuring Latch, Inc.'s (LTCH) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and compare the results instantly.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for Latch, Inc. (LTCH)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
  • Accurate Data: Latch’s historical and projected financials integrated for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance simplifies your experience.

Who Should Use This Product?

  • Individual Investors: Gain insights to make educated choices about investing in Latch, Inc. (LTCH).
  • Financial Analysts: Enhance valuation methodologies with comprehensive financial models tailored for Latch, Inc. (LTCH).
  • Consultants: Provide clients with precise valuation assessments for Latch, Inc. (LTCH) efficiently.
  • Business Owners: Learn from the valuation strategies of Latch, Inc. (LTCH) to inform your own business approach.
  • Finance Students: Explore practical valuation concepts using the real-world data of Latch, Inc. (LTCH).

What the Template Contains

  • Pre-Filled Data: Contains Latch, Inc.’s historical financials and projections.
  • Discounted Cash Flow Model: Editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for WACC calculation based on user-defined inputs.
  • Key Financial Ratios: Evaluate Latch, Inc.’s profitability, efficiency, and leverage metrics.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visual representations and tables summarizing essential valuation outcomes.

No products were found matching.