Company Valuation: LegalZoom.com, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,167 1,491 2,124 1,298 1,760 1,282 - -
Change - -52.91% 42.42% -38.88% 35.63% -27.16% - -
Enterprise Value (EV) 1 2,927 1,302 1,898 1,156 1,557 989.9 855.7 746.3
Change - -55.52% 45.77% -39.1% 34.73% -36.43% -13.55% -12.79%
P/E -24x -31x 161x 46.9x 124x 27.3x 20.9x 19.2x
PBR 13.1x 10.6x 12.6x 14x 10.7x 5.78x 3.94x 3.2x
PEG - 0.5x -1x 0x -2.5x 0x 0.7x 2.14x
Capitalization / Revenue 5.51x 2.41x 3.21x 1.9x 2.33x 1.56x 1.46x 1.39x
EV / Revenue 5.09x 2.1x 2.87x 1.7x 2.06x 1.2x 0.98x 0.81x
EV / EBITDA 61.4x 20.4x 16x 7.8x 9.04x 5.08x 3.93x 3.22x
EV / EBIT 94.4x 31x 20.3x 10.2x 12.2x 6.57x 5.09x 4.1x
EV / FCF 69x 25.2x 20.5x 11.6x 10.5x 6.11x 4.7x 3.72x
FCF Yield 1.45% 3.97% 4.89% 8.65% 9.5% 16.4% 21.3% 26.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.67 -0.25 0.07 0.16 0.08 0.2735 0.3579 0.39
Distribution rate - - - - - - - -
Net sales 1 575.1 620 660.7 681.9 756 821.9 876.4 919.2
EBITDA 1 47.71 63.7 118.7 148.1 172.2 195 217.7 231.9
EBIT 1 31.02 41.96 93.31 113.2 128.1 150.6 168.2 182.2
Net income 1 -108.7 -48.73 13.95 29.96 15.43 48.79 64.16 64.37
Net Debt 1 -239.3 -189.1 -225.7 -142.1 -203.1 -292.3 -426.5 -535.9
Reference price 2 16.070 7.740 11.300 7.510 9.930 7.470 7.470 7.470
Nbr of stocks (in thousands) 197,049 192,649 187,934 172,822 177,270 171,648 - -
Announcement Date 10/03/22 23/02/23 22/02/24 26/02/25 19/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
28.23x1.26x5.3x-.--% 1.33B
15.42x4.2x9.82x1.34% 524B
20.57x6.08x18.29x-.--% 311B
24.53x2.61x13.49x-.--% 151B
4.05x83.78x3.03x0.13% 102B
32.84x4x26.3x-.--% 98.66B
10.92x8.28x94.65x0.65% 95.34B
28.77x5.46x15.41x-.--% 86.85B
74.38x4.37x21.33x-.--% 82.6B
7.4x2.9x44.59x0.71% 38.97B
Average 24.71x 12.29x 25.22x 0.28% 149.23B
Weighted average by Cap. 21.34x 10.19x 19.87x 0.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LZ Stock
  4. Valuation LegalZoom.com, Inc.