investorscraft@gmail.com

Intrinsic ValueLegalZoom.com, Inc. (LZ)

Previous Close$8.89
Intrinsic Value
Upside potential
Previous Close
$8.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LegalZoom.com, Inc. operates as a leading online platform for legal and compliance solutions, serving small businesses and individuals in the U.S. The company generates revenue primarily through subscription-based services, one-time legal document fees, and ancillary offerings like registered agent services. LegalZoom disrupts traditional legal services by leveraging technology to democratize access, offering affordability and convenience compared to conventional law firms. Its scalable platform benefits from recurring revenue streams and a large customer base, reinforcing its market leadership in the legal tech space. The company competes in a fragmented industry, where its brand recognition, digital-first approach, and extensive service portfolio provide a competitive edge. LegalZoom’s focus on expanding its subscription ecosystem and cross-selling opportunities positions it for sustained growth in a market increasingly shifting toward digital legal solutions.

Revenue Profitability And Efficiency

LegalZoom reported revenue of $681.9 million for FY 2024, with net income of $29.96 million, reflecting a net margin of approximately 4.4%. Diluted EPS stood at $0.16, while operating cash flow was robust at $135.6 million, indicating efficient cash generation. Capital expenditures of $35.7 million suggest disciplined reinvestment, supporting scalability without excessive outlays.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting strong non-cash adjustments and working capital management. Its capital-light model is evident in modest capex relative to revenue, allowing for high incremental returns on invested capital. LegalZoom’s ability to convert earnings into cash underscores its capital-efficient operations.

Balance Sheet And Financial Health

LegalZoom maintains a healthy balance sheet, with $142.1 million in cash and equivalents against minimal total debt of $7.9 million, yielding a net cash position. This low leverage provides flexibility for growth initiatives or strategic acquisitions. The absence of dividends aligns with its focus on reinvesting cash flows into expansion.

Growth Trends And Dividend Policy

Revenue growth trends reflect LegalZoom’s success in scaling its subscription model, though specific YoY comparisons are unavailable. The company does not pay dividends, prioritizing reinvestment in technology, marketing, and customer acquisition to capture market share. Its asset-light structure supports sustainable top-line expansion without significant capital intensity.

Valuation And Market Expectations

Trading at a market cap derived from 180.2 million shares outstanding, LegalZoom’s valuation likely reflects investor confidence in its recurring revenue model and market position. The absence of dividends suggests expectations are tied to future growth rather than current income, with multiples potentially benchmarking against high-growth tech peers.

Strategic Advantages And Outlook

LegalZoom’s strategic advantages include its first-mover brand, scalable platform, and shift toward higher-margin subscriptions. The outlook remains positive as digital adoption in legal services accelerates, though competition and regulatory risks persist. Execution on cross-selling and international expansion could further differentiate the company in the evolving legal tech landscape.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount