
Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Mar-21	Mar-22	Mar-23	Mar-24	Mar-25	Mar-25
(USD in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	222	548	731	909	1,077	1,077

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	(130)	(315)	(1,074)	(160)	(660)	(660)
(+) Net Interest Expense	0	(3)	(25)	(43)	(36)	(36)
(+) Other Non Operating Exp.	2	1	(0)	1	1	1
(+) D&A	22	60	64	65	63	63
(+) Non-recurring Items	17	63	826	20	592	592
Adjusted EBITDA	(88)	(195)	(209)	(117)	(41)	(41)

(-) D&A	(22)	(60)	(64)	(65)	(63)	(63)

Adjusted EBIT	(111)	(255)	(273)	(182)	(104)	(104)
% of Revenue	-49.9%	-46.5%	-37.3%	-20.0%	-9.6%	-9.6%


	Low	Median	High

Adjusted EBIT Margin	0.0%	0.0%	0.0%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(USD in millions)	Low	Mid	High	Market
Enterprise Value	523	1,251	2,229	1,265
(+) Cash & Short Term Investments	558	558	558	558
(+) Investments & Other	0	0	0	0
(-) Debt	(17)	(17)	(17)	(17)
(-) Other Liabilities	0	0	0	0
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	1,065	1,793	2,771	1,806
(/) Shares Outstanding	137.8	137.8	137.8	137.8
Implied Stock Price (USD)	7.73	13.02	20.12	13.11
FX Rate: USD/CAD	0.73	0.73	0.73	0.73
Implied Stock Price (CAD)	10.56	17.78	27.48	17.91

Upside / (Downside)	-41.05%	-0.74%	53.41%


Stock Price	17.91
Stock Price Close	17.91
Restatment Type	Original
Reporting Currency	USD
Trading Currency	CAD
FX Rate: USD/CAD	0.73
Market Cap	2,467.1
Shares Outstanding	137.8
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错

Lightspeed Commerce Inc