What is Legalzoom.Com, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Legalzoom.Com, Inc.'s reported free cash flow gives $23.61 per share. The share price was $5.62 on September 25, 2026, 76% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 7.5% | 10.0% | $14.97 | +166% |
| Base | 12.5% | 9.0% | $23.61 | +320% |
| Bull | 17.5% | 8.0% | $40.84 | +627% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $30.23 | $32.28 | $34.78 | $37.91 | $41.94 |
| 8.0% | $25.27 | $26.60 | $28.17 | $30.05 | $32.36 |
| 9.0% | $21.66 | $22.57 | $23.61 | $24.84 | $26.28 |
| 10.0% | $18.91 | $19.56 | $20.29 | $21.13 | $22.10 |
| 11.0% | $16.77 | $17.24 | $17.77 | $18.36 | $19.04 |
Where the presets come from
Base: years 1 to 5 grow at Legalzoom.Com, Inc.'s revenue growth rate over the last 4 fiscal years (12.6% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions