|
Valoración de DCF de Authid Inc. (AUID)
US | Technology | Software - Infrastructure | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
authID Inc. (AUID) Bundle
¡Agilice su análisis y mejore la precisión con nuestra calculadora DCF (AUID)! Utilizando datos reales de Authid Inc. y supuestos personalizables, esta herramienta le permite pronosticar, analizar y valorar Authid Inc. como un inversor experto.
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 | 2.6 | 2.1 | 2.3 | .5 | .2 | .1 | .1 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | -16.12 | 7.08 | -76.99 | -63.92 | -37.49 | -37.49 | -37.49 | -37.49 | -37.49 |
| EBITDA | -9.3 | -9.0 | -15.0 | -21.6 | -18.3 | -.1 | -.1 | .0 | .0 | .0 |
| EBITDA, % | -363.3 | -422.41 | -652.45 | -4087.44 | -9591.09 | -100 | -100 | -100 | -100 | -100 |
| Depreciation | .8 | 1.3 | 1.2 | .7 | .3 | .1 | .1 | .0 | .0 | .0 |
| Depreciation, % | 30.97 | 58.42 | 50.51 | 142.18 | 134.46 | 67.98 | 67.98 | 67.98 | 67.98 | 67.98 |
| EBIT | -10.1 | -10.3 | -16.1 | -22.3 | -18.5 | -.1 | -.1 | .0 | .0 | .0 |
| EBIT, % | -394.27 | -480.83 | -702.96 | -4229.63 | -9725.55 | -100 | -100 | -100 | -100 | -100 |
| Total Cash | .6 | 3.8 | 6.0 | 3.2 | 10.2 | .1 | .1 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .1 | .1 | .0 | .3 | .1 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 4.93 | 3.41 | 1.17 | 49.64 | 47.97 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 |
| Inventories | .2 | .3 | .2 | .5 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 6.8 | 11.91 | 6.68 | 94.44 | 0 | 23.97 | 23.97 | 23.97 | 23.97 | 23.97 |
| Accounts Payable | .5 | .3 | .5 | .6 | .3 | .1 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 20.11 | 14.53 | 23.91 | 118.15 | 178.59 | 51.71 | 51.71 | 51.71 | 51.71 | 51.71 |
| Capital Expenditure | .0 | -.3 | -.1 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -1.07 | -13.99 | -5.09 | -2.53 | -8.72 | -6.28 | -6.28 | -6.28 | -6.28 | -6.28 |
| Tax Rate, % | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 | 1.09 |
| EBITAT | -10.1 | -10.3 | -16.1 | -22.3 | -18.3 | -.1 | -.1 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -9.1 | -9.6 | -14.7 | -22.1 | -17.7 | -.3 | .0 | .0 | .0 | .0 |
| WACC, % | 19.31 | 19.31 | 19.31 | 19.31 | 19.27 | 19.3 | 19.3 | 19.3 | 19.3 | 19.3 |
| 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 | -10 | |||||||||
| Equity Value | 10 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | 1.57 |
What You Will Receive
- Authentic AUID Financial Data: Pre-loaded with authID Inc.'s historical and forecasted data for thorough analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch authID Inc.'s intrinsic value refresh immediately based on your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Clear layout and straightforward instructions suitable for all skill levels.
Key Features
- Customizable Authentication Settings: Adjust essential parameters like user verification methods, security levels, and access controls.
- Instant Risk Assessment: Quickly evaluates potential security threats and vulnerabilities.
- Enterprise-Level Precision: Relies on authID Inc.'s (AUID) industry-leading technology for reliable security solutions.
- Streamlined User Experience: Easily manage user authentication processes and monitor activity effortlessly.
- Efficiency Booster: Reduce the time spent on manual security checks and streamline your operations.
How It Works
- Step 1: Download the prebuilt Excel template featuring authID Inc.'s (AUID) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view recalculated results, including authID Inc.'s (AUID) intrinsic value.
- Step 5: Make informed investment decisions or create reports based on the outputs.
Why Choose authID Inc. (AUID) Calculator?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
- Accurate Data: authID’s historical and projected financials integrated for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Clear, step-by-step guidance leads you through each stage.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling authID Inc. (AUID) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models specific to authID Inc. (AUID).
- Consultants: Deliver professional valuation insights regarding authID Inc. (AUID) to clients quickly and accurately.
- Business Owners: Understand how companies like authID Inc. (AUID) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to authID Inc. (AUID).
What the Template Contains
- Preloaded AUID Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.