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 $23.69 per share. The share price was $4.60 on November 10, 2026, 81% 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% | $15.05 | +227% |
| Base | 12.5% | 9.0% | $23.69 | +416% |
| Bull | 17.5% | 8.0% | $40.92 | +790% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $30.31 | $32.35 | $34.86 | $37.99 | $42.02 |
| 8.0% | $25.35 | $26.68 | $28.25 | $30.13 | $32.44 |
| 9.0% | $21.74 | $22.64 | $23.69 | $24.92 | $26.36 |
| 10.0% | $18.99 | $19.64 | $20.37 | $21.21 | $22.17 |
| 11.0% | $16.84 | $17.32 | $17.85 | $18.44 | $19.12 |
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