|
Auddia Inc. (AUUD) DCF -Bewertung
US | Technology | Software - Application | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Auddia Inc. (AUUD) Bundle
Als Anleger oder Analyst ist dieser [Symbol] DCF -Taschenrechner eine wesentliche Ressource für eine genaue Bewertung. Mit echten Daten von Auddia Inc. (AUUD) können Sie problemlos Prognosen anpassen und die Auswirkungen sofort beobachten.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | .5 | .1 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | -75.82 | -100 | 0 | 0 | -43.96 | -43.96 | -43.96 | -43.96 | -43.96 |
| EBITDA | -3.1 | -2.0 | -4.9 | -5.7 | -7.5 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | -678.21 | -1812.45 | 100 | 100 | 100 | 20 | 20 | 20 | 20 | 20 |
| Depreciation | .7 | .4 | .2 | 1.0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 150.5 | 335.69 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| EBIT | -3.8 | -2.4 | -5.0 | -6.7 | -7.5 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | -828.71 | -2148.14 | 100 | 100 | 100 | 20 | 20 | 20 | 20 | 20 |
| Total Cash | .3 | .1 | 6.3 | 1.7 | .8 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 3.59 | 0.11539 | 100 | 100 | 100 | 60.74 | 60.74 | 60.74 | 60.74 | 60.74 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 100 | 100 | 100 | 60 | 60 | 60 | 60 | 60 |
| Accounts Payable | .8 | 1.1 | .2 | .3 | .4 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 168.25 | 1002.15 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -.7 | -.9 | -1.6 | -1.9 | -1.0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -156.32 | -784.56 | 100 | 100 | 100 | -40 | -40 | -40 | -40 | -40 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -4.8 | -3.4 | -8.2 | -6.9 | -7.5 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4.1 | -3.5 | -10.5 | -7.8 | -8.3 | -.4 | .0 | .0 | .0 | .0 |
| WACC, % | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 | 41.6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | 0 | |||||||||
| Net Debt | 2 | |||||||||
| Equity Value | -3 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | -3.70 |
What You Will Get
- Real AUUD Financial Data: Pre-filled with Auddia Inc.'s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Auddia Inc.'s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Auddia Data: Pre-filled with Auddia Inc.'s historical financial performance and future projections.
- Customizable Financial Inputs: Modify revenue growth rates, profit margins, WACC, tax assumptions, and capital expenditures.
- Interactive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your specified inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed for ease of use, catering to both professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Auddia Inc. (AUUD) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Auddia Inc.'s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Auddia Inc. (AUUD)?
- Accurate Data: Utilize real Auddia financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Built-in calculations remove the hassle of starting from scratch.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
- User-Friendly: An intuitive design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Investors: Accurately estimate Auddia Inc.'s (AUUD) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Auddia Inc. (AUUD).
- Consultants: Quickly customize the template for valuation reports tailored to Auddia Inc. (AUUD) clients.
- Entrepreneurs: Gain insights into the financial modeling practices of innovative companies like Auddia Inc. (AUUD).
- Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to Auddia Inc. (AUUD).
What the Template Contains
- Historical Data: Includes Auddia Inc.'s (AUUD) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Auddia Inc.'s (AUUD) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Auddia Inc.'s (AUUD) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.