LAZYDAYS HOLDINGS, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.44 USD | +1.18% |
|
-3.64% | -51.21% |
| Mar. 18 | Rich Americans keep high-end RV company rolling along | RE |
| Mar. 08 | Transcript : Lazydays Holdings, Inc., Q4 2023 Earnings Call, Mar 08, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 34.73 | 153.6 | 266.4 | 125.8 | 98.9 | 48.38 | - |
| Enterprise Value (EV) 1 | 34.73 | 153.6 | 266.4 | 518.6 | 98.9 | 48.38 | 48.38 |
| P/E ratio | -7.74 x | 10.4 x | 5.76 x | 4.93 x | -0.83 x | -9.64 x | 12.1 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.05 x | 0.19 x | 0.22 x | 0.09 x | 0.09 x | 0.04 x | 0.04 x |
| EV / Revenue | 0.05 x | 0.19 x | 0.22 x | 0.09 x | 0.09 x | 0.04 x | 0.04 x |
| EV / EBITDA | 1.24 x | 2.61 x | 1.84 x | 1.1 x | 2.6 x | 1.38 x | 0.82 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 8,472 | 9,452 | 12,369 | 10,537 | 14,028 | 14,065 | - |
| Reference price 2 | 4.100 | 16.25 | 21.54 | 11.94 | 7.050 | 3.440 | 3.440 |
| Announcement Date | 3/19/20 | 3/18/21 | 3/10/22 | 2/23/23 | 3/8/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 644.9 | 817.1 | 1,235 | 1,327 | 1,083 | 1,157 | 1,246 |
| EBITDA 1 | 27.92 | 58.95 | 144.9 | 113.9 | 38.08 | 35.1 | 58.7 |
| EBIT 1 | 12.13 | 47.54 | 124.1 | 89.72 | -106.7 | 42.39 | 57 |
| Operating Margin | 1.88% | 5.82% | 10.05% | 6.76% | -9.85% | 3.66% | 4.58% |
| Earnings before Tax (EBT) 1 | 1.811 | 39.48 | 110.3 | 85.58 | -140.7 | -0.4105 | 14.55 |
| Net income 1 | - | 29.12 | 77.22 | 61.59 | -115.1 | -4.622 | 6.1 |
| Net margin | - | 3.56% | 6.25% | 4.64% | -10.63% | -0.4% | 0.49% |
| EPS 2 | -0.5300 | 1.560 | 3.740 | 2.420 | -8.450 | -0.3567 | 0.2850 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/19/20 | 3/18/21 | 3/10/22 | 2/23/23 | 3/8/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 318.7 | 322.5 | 376.2 | 373.6 | 333.8 | 243.5 | 295.7 | 308.4 | 280.7 | 198 | 281.7 | 318.7 | 308.3 | 250.7 |
| EBITDA 1 | 41.46 | 34.35 | 44.76 | 38.45 | 22.14 | 8.575 | 7.789 | 17.83 | 10.21 | -3.149 | 0.95 | 14.4 | 15.55 | 4.15 |
| EBIT 1 | 38.14 | 26.23 | 38.63 | 32.96 | 15.82 | 2.305 | 5.956 | 12.78 | 1.589 | -127 | 4.272 | 16.15 | 16.01 | 5.981 |
| Operating Margin | 11.97% | 8.13% | 10.27% | 8.82% | 4.74% | 0.95% | 2.01% | 4.15% | 0.57% | -64.14% | 1.52% | 5.07% | 5.19% | 2.39% |
| Earnings before Tax (EBT) 1 | 38.3 | 22.84 | 37.26 | 39.23 | 10.7 | -1.605 | -0.419 | 4.866 | -7.391 | -137.8 | -6.262 | 5.754 | 5.747 | -4.452 |
| Net income 1 | 29.76 | 15.69 | 27.1 | 30.65 | 6.455 | -2.61 | -1.46 | 2.364 | -6.796 | -109.2 | -6.071 | 2.826 | 2.853 | -4.77 |
| Net margin | 9.34% | 4.86% | 7.2% | 8.2% | 1.93% | -1.07% | -0.49% | 0.77% | -2.42% | -55.13% | -2.16% | 0.89% | 0.93% | -1.9% |
| EPS 2 | 1.160 | 0.9900 | 1.170 | 0.8100 | 0.3500 | -0.2400 | -0.1200 | 0.1200 | -0.4800 | -7.590 | -0.4267 | 0.1967 | 0.1767 | -0.3333 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/4/21 | 3/10/22 | 5/5/22 | 8/4/22 | 11/3/22 | 2/23/23 | 4/27/23 | 7/28/23 | 11/3/23 | 3/8/24 | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | 393 | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | 3.448 x | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex | - | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - | - |
| Announcement Date | 3/19/20 | 3/18/21 | 3/10/22 | 2/23/23 | 3/8/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C-
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
3.44
USD
Average target price
8.25
USD
Spread / Average Target
+139.83%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -51.21% | 48.38M | |
| -14.93% | 5.36B | |
| -0.92% | 5.15B | |
| -11.56% | 4.74B | |
| -30.19% | 3.08B | |
| -2.29% | 2.99B | |
| +20.92% | 2.67B | |
| +18.26% | 2.03B | |
| -13.46% | 1.85B | |
| +28.33% | 1.08B |
- Stock Market
- Equities
- GORV Stock
- Financials Lazydays Holdings, Inc.
