LEGALZOOM.COM, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.985 USD | -2.23% |
|
-10.02% | -20.53% |
| May. 08 | LegalZoom.com Shares Drop After Q1 Revenue Miss | MT |
| May. 07 | Transcript : LegalZoom.com, Inc., Q1 2024 Earnings Call, May 07, 2024 |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,167 | 1,491 | 2,124 | 1,730 | - | - |
| Enterprise Value (EV) 1 | 2,927 | 1,302 | 1,898 | 1,479 | 1,397 | 1,275 |
| P/E ratio | -24 x | -31 x | 161 x | 52.9 x | 41.8 x | 40 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 5.51 x | 2.41 x | 3.21 x | 2.43 x | 2.19 x | 1.98 x |
| EV / Revenue | 5.09 x | 2.1 x | 2.87 x | 2.08 x | 1.77 x | 1.46 x |
| EV / EBITDA | 61.4 x | 20.4 x | 16 x | 10.7 x | 8.49 x | 6.73 x |
| EV / FCF | 69 x | 25.2 x | 20.5 x | 15 x | 10.4 x | 8.44 x |
| FCF Yield | 1.45% | 3.97% | 4.89% | 6.69% | 9.65% | 11.8% |
| Price to Book | 13.1 x | 10.6 x | 12.6 x | 8.37 x | 5.84 x | 3.88 x |
| Nbr of stocks (in thousands) | 197,049 | 192,649 | 187,934 | 188,196 | - | - |
| Reference price 2 | 16.07 | 7.740 | 11.30 | 9.190 | 9.190 | 9.190 |
| Announcement Date | 3/10/22 | 2/23/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 575.1 | 620 | 660.7 | 710.6 | 789.1 | 872.4 |
| EBITDA 1 | - | 47.71 | 63.7 | 118.7 | 138.6 | 164.5 | 189.3 |
| EBIT 1 | - | 31.02 | 41.96 | 93.31 | 111 | 144.1 | 167.1 |
| Operating Margin | - | 5.39% | 6.77% | 14.12% | 15.63% | 18.26% | 19.15% |
| Earnings before Tax (EBT) 1 | - | -119.6 | -47.67 | 31.49 | 58.05 | 66.36 | 107.7 |
| Net income 1 | 9.896 | -108.7 | -48.73 | 13.95 | 34.42 | 45.34 | - |
| Net margin | - | -18.9% | -7.86% | 2.11% | 4.84% | 5.75% | - |
| EPS 2 | 0.0600 | -0.6700 | -0.2500 | 0.0700 | 0.1737 | 0.2197 | 0.2300 |
| Free Cash Flow 1 | - | 42.41 | 51.74 | 92.72 | 98.89 | 134.8 | 151 |
| FCF margin | - | 7.37% | 8.35% | 14.03% | 13.92% | 17.08% | 17.31% |
| FCF Conversion (EBITDA) | - | 88.9% | 81.22% | 78.11% | 71.36% | 81.91% | 79.77% |
| FCF Conversion (Net income) | - | - | - | 664.48% | 287.29% | 297.24% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 4/6/21 | 3/10/22 | 2/23/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 142.1 | 154.2 | 163.9 | 154.4 | 146.6 | 165.9 | 168.9 | 167.3 | 158.7 | 174.2 | 174.2 | 182.3 | 180 | 188.9 | 189 |
| EBITDA 1 | 7.02 | 1.277 | 17.83 | 17.53 | 26.47 | 21.87 | 29.64 | 33.74 | 33.44 | 27.9 | 27.16 | 40.98 | 42.64 | 31.78 | 29 |
| EBIT 1 | 1.938 | -4.117 | 12.29 | 12.28 | 20.91 | 16.3 | 23.81 | 27.08 | 26.12 | 20.23 | 21.12 | 35.18 | 34.07 | - | - |
| Operating Margin | 1.36% | -2.67% | 7.5% | 7.95% | 14.26% | 9.82% | 14.1% | 16.19% | 16.46% | 11.61% | 12.12% | 19.3% | 18.93% | - | - |
| Earnings before Tax (EBT) 1 | -24.87 | -27.65 | -13.63 | -11.58 | 4.586 | 1.479 | 7.522 | 12 | 10.5 | 7.974 | 6.316 | 21.27 | 24.08 | - | - |
| Net income 1 | -20.77 | -30.61 | -13.18 | -10.11 | 1.744 | -2.358 | 1.395 | 7.534 | 7.382 | 4.744 | 2.324 | 14.21 | 16.38 | 9.02 | - |
| Net margin | -14.61% | -19.85% | -8.04% | -6.55% | 1.19% | -1.42% | 0.83% | 4.5% | 4.65% | 2.72% | 1.33% | 7.8% | 9.1% | 4.77% | - |
| EPS 2 | -0.1100 | -0.1500 | -0.0700 | -0.0500 | 0.0100 | -0.0100 | 0.0100 | 0.0400 | 0.0400 | - | 0.009550 | 0.0656 | 0.0737 | 0.0300 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/10/22 | 5/12/22 | 8/11/22 | 11/10/22 | 2/23/23 | 5/9/23 | 8/8/23 | 11/7/23 | 2/22/24 | 5/7/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 239 | 189 | 226 | 251 | 333 | 455 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 42.4 | 51.7 | 92.7 | 98.9 | 135 | 151 |
| ROE (net income / shareholders' equity) | - | - | 18.4% | 51.7% | 55.7% | 50.2% | 40.5% |
| ROA (Net income/ Total Assets) | - | 1.67% | 7.47% | 18.9% | 20.6% | 23.3% | - |
| Assets 1 | - | -6,510 | -652.1 | 73.97 | 167.1 | 194.8 | - |
| Book Value Per Share 2 | - | 1.220 | 0.7300 | 0.9000 | 1.100 | 1.570 | 2.370 |
| Cash Flow per Share 2 | - | 0.3400 | 0.3800 | 0.6400 | 0.7600 | 0.8800 | - |
| Capex 1 | - | 11.7 | 22.1 | 31.6 | 37 | 40.5 | 46 |
| Capex / Sales | - | 2.04% | 3.56% | 4.78% | 5.21% | 5.13% | 5.27% |
| Announcement Date | 4/6/21 | 3/10/22 | 2/23/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
9.19
USD
Average target price
13.5
USD
Spread / Average Target
+46.90%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -18.76% | 1.73B | |
| +25.39% | 263B | |
| +7.21% | 138B | |
| +32.96% | 98.36B | |
| +8.11% | 93.44B | |
| +58.65% | 59.13B | |
| +17.48% | 47.5B | |
| +30.27% | 39.41B | |
| +0.85% | 35.99B | |
| +15.47% | 29.22B |
- Stock Market
- Equities
- LZ Stock
- Financials LegalZoom.com, Inc.
