Loading...

Liquidity Services Inc
NASDAQ:LQDT

Watchlist Manager
Liquidity Services Inc Logo
Liquidity Services Inc
NASDAQ:LQDT
Watchlist
Price: 15.86 USD -1.12%
Updated: Nov 30, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 30, 2022.

Estimated DCF Value of one LQDT stock is 16.93 USD. Compared to the current market price of 15.86 USD, the stock is Undervalued by 6%.

LQDT DCF Value
Base Case
16.93 USD
Undervaluation 6%
DCF Value
Price
Worst Case
Base Case
Best Case
16.93
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 16.93 USD
Liquidity Services Inc Competitors:
DCF Valuation
2138
Crooz Inc
BOZTY
Boozt AB
XMTR
Xometry Inc
DASH
DoorDash Inc
VIC
Victorian Plumbing Group PLC
ZAL
Zalando SE
3540
CI Medical Co Ltd
7685
BuySell Technologies Co Ltd

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Nov 30, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Liquidity Services Inc.
Model Settings
Discount Rate
8.78%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
8.78%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 514M USD
+ Cash & Equivalents 88.3M USD
Firm Value 602M USD
Equity Value 602M USD
/ Shares Outstanding 35.6M
LQDT DCF Value 16.93 USD
Undervalued by 6%

To view the process of calculating the Present Value of Liquidity Services Inc' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
303M 434M
Operating Income
38.1M 58.8M
FCFF
40M 44.7M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one LQDT stock?

Estimated DCF Value of one LQDT stock is 16.93 USD. Compared to the current market price of 15.86 USD, the stock is Undervalued by 6%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Liquidity Services Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (514M USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 16.93 USD per one LQDT share.