Discounted Cash Flow
Legalzoom.com, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2019 | $408.4m | $7.4m | $34.3m | 1.8% | $0.04 |
| 2020 | $470.6m (15.2%) | $9.9m (33.0%) | $82.5m (140.1%) | 2.1% (15.4%) | $0.06 (50.0%) |
| 2021 | $575.1m (22.2%) | $-108.7m (-1198.1%) | $42.4m (-48.6%) | -18.9% (-998.6%) | $-0.67 (-1216.7%) |
| 2022 | $620.0m (7.8%) | $-48.7m (55.2%) | $51.7m (22.0%) | -7.9% (58.4%) | $-0.25 (62.7%) |
| 2023 | $660.7m (6.6%) | $14.0m (128.6%) | $92.7m (79.2%) | 2.1% (126.9%) | $0.07 (128.0%) |
| 2024 | $681.9m (3.2%) | $30.0m (114.7%) | $99.9m (7.8%) | 4.4% (108.1%) | $0.17 (142.9%) |
| 2025 | $756.0m (10.9%) | $15.4m (-48.5%) | $147.9m (48.0%) | 2.0% (-53.6%) | $0.09 (-47.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.