|
Integral AD Science Holding Corp. (IAS) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Integral Ad Science Holding Corp. (IAS) Bundle
Erforschen Sie die finanziellen Aussichten von Integral Ad Science Holding Corp. (IAS) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Projektionen für Wachstum, Margen und Kosten ein, um den inneren Wert der Integral AD Science Holding Corp. (IAS) zu bestimmen und formen Sie Ihre Anlagestrategie.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 240.6 | 323.5 | 408.3 | 474.4 | 530.1 | 647.5 | 790.9 | 966.0 | 1,180.0 | 1,441.3 |
| Revenue Growth, % | 0 | 34.44 | 26.22 | 16.17 | 11.75 | 22.15 | 22.15 | 22.15 | 22.15 | 22.15 |
| EBITDA | 51.8 | 25.6 | 72.5 | 72.1 | 124.4 | 111.2 | 135.8 | 165.9 | 202.6 | 247.5 |
| EBITDA, % | 21.54 | 7.9 | 17.76 | 15.19 | 23.46 | 17.17 | 17.17 | 17.17 | 17.17 | 17.17 |
| Depreciation | 65.7 | 62.3 | 50.4 | 55.0 | 64.0 | 106.9 | 130.6 | 159.5 | 194.8 | 238.0 |
| Depreciation, % | 27.31 | 19.25 | 12.34 | 11.59 | 12.07 | 16.51 | 16.51 | 16.51 | 16.51 | 16.51 |
| EBIT | -13.9 | -36.7 | 22.1 | 17.1 | 60.4 | 4.3 | 5.2 | 6.4 | 7.8 | 9.5 |
| EBIT, % | -5.77 | -11.35 | 5.42 | 3.6 | 11.39 | 0.65879 | 0.65879 | 0.65879 | 0.65879 | 0.65879 |
| Total Cash | 51.7 | 73.2 | 86.9 | 124.8 | 84.5 | 139.4 | 170.3 | 208.0 | 254.0 | 310.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 73.5 | 89.3 | 109.5 | 121.2 | 132.8 | 175.5 | 214.4 | 261.9 | 319.9 | 390.7 |
| Account Receivables, % | 30.54 | 27.59 | 26.81 | 25.54 | 25.05 | 27.11 | 27.11 | 27.11 | 27.11 | 27.11 |
| Inventories | .2 | .1 | .0 | .0 | .0 | .1 | .2 | .2 | .3 | .3 |
| Inventories, % | 0.0777117 | 0.02163746 | 0.01102001 | 0 | 0 | 0.02207384 | 0.02207384 | 0.02207384 | 0.02207384 | 0.02207384 |
| Accounts Payable | 8.8 | 8.3 | 10.5 | 12.1 | 16.2 | 18.7 | 22.8 | 27.8 | 34.0 | 41.5 |
| Accounts Payable, % | 3.66 | 2.57 | 2.57 | 2.55 | 3.06 | 2.88 | 2.88 | 2.88 | 2.88 | 2.88 |
| Capital Expenditure | -9.7 | -13.7 | -16.7 | -33.8 | -40.5 | -35.1 | -42.8 | -52.3 | -63.9 | -78.1 |
| Capital Expenditure, % | -4.02 | -4.22 | -4.09 | -7.12 | -7.65 | -5.42 | -5.42 | -5.42 | -5.42 | -5.42 |
| Tax Rate, % | 31.32 | 31.32 | 31.32 | 31.32 | 31.32 | 31.32 | 31.32 | 31.32 | 31.32 | 31.32 |
| EBITAT | -9.9 | -34.4 | 26.0 | 25.5 | 41.5 | 3.7 | 4.5 | 5.5 | 6.7 | 8.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -18.7 | -1.9 | 41.7 | 36.6 | 57.4 | 35.1 | 57.5 | 70.2 | 85.8 | 104.8 |
| WACC, % | 11.08 | 11.16 | 11.18 | 11.18 | 11.07 | 11.13 | 11.13 | 11.13 | 11.13 | 11.13 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 247.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 107 | |||||||||
| Terminal Value | 1,170 | |||||||||
| Present Terminal Value | 690 | |||||||||
| Enterprise Value | 937 | |||||||||
| Net Debt | -27 | |||||||||
| Equity Value | 964 | |||||||||
| Diluted Shares Outstanding, MM | 165 | |||||||||
| Equity Value Per Share | 5.83 |
What You Will Get
- Real IAS Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Integral Ad Science Holding Corp. (IAS).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on IAS's fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to IAS.
- Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your evaluations.
Key Features
- 🔍 Real-Life IAS Financials: Pre-filled historical and projected data for Integral Ad Science Holding Corp. (IAS).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate IAS’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize IAS’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the ready-to-use Excel file featuring Integral Ad Science Holding Corp.'s (IAS) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate multiple projections and instantly compare the results.
- Make Decisions: Leverage the valuation findings to inform your investment strategy.
Why Choose This Calculator for Integral Ad Science (IAS)?
- Designed for Industry Experts: A sophisticated tool tailored for marketers, data analysts, and media buyers.
- Comprehensive Data: IAS’s historical and projected metrics preloaded for precision.
- Flexible Scenario Analysis: Effortlessly model various marketing strategies and outcomes.
- Insightful Outputs: Automatically computes key performance indicators, ROI, and other essential metrics.
- User-Friendly Interface: Guided instructions make navigation and usage straightforward.
Who Should Use This Product?
- Investors: Evaluate Integral Ad Science Holding Corp.'s (IAS) market performance prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for IAS.
- Startup Founders: Understand the valuation strategies employed by established companies like IAS.
- Consultants: Create detailed valuation reports for clients utilizing IAS data.
- Students and Educators: Apply real-time data from IAS to enhance learning of valuation practices.
What the Template Contains
- Pre-Filled Data: Includes Integral Ad Science Holding Corp.'s (IAS) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations tailored for (IAS).
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs relevant to (IAS).
- Key Financial Ratios: Analyze (IAS)'s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Edit revenue growth, margins, and tax rates for (IAS) with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results for (IAS).
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.