|
Izea Worldwide, Inc. (Izea) Valoración de DCF
US | Communication Services | Internet Content & Information | 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
IZEA Worldwide, Inc. (IZEA) Bundle
¡Descubra el verdadero potencial de Izea Worldwide, Inc. (IZEA) con nuestra calculadora DCF avanzada! Ajuste los supuestos críticos, explore varios escenarios y evalúe cómo los cambios influyen en la valoración de Izea: todo lo que necesita se incluye en una plantilla completa de Excel.
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 | 19.0 | 18.3 | 30.0 | 41.1 | 36.2 | 44.0 | 53.3 | 64.8 | 78.6 | 95.4 |
| Revenue Growth, % | 0 | -3.3 | 63.79 | 36.88 | -11.88 | 21.37 | 21.37 | 21.37 | 21.37 | 21.37 |
| EBITDA | -5.3 | -8.8 | -2.0 | -3.6 | -6.6 | -9.7 | -11.7 | -14.2 | -17.3 | -21.0 |
| EBITDA, % | -27.99 | -47.97 | -6.75 | -8.86 | -18.32 | -21.98 | -21.98 | -21.98 | -21.98 | -21.98 |
| Depreciation | 1.8 | 1.7 | 1.1 | .8 | .7 | 2.3 | 2.8 | 3.3 | 4.1 | 4.9 |
| Depreciation, % | 9.24 | 9.01 | 3.63 | 2.02 | 1.97 | 5.17 | 5.17 | 5.17 | 5.17 | 5.17 |
| EBIT | -7.1 | -10.4 | -3.1 | -4.5 | -7.3 | -11.9 | -14.5 | -17.6 | -21.3 | -25.9 |
| EBIT, % | -37.23 | -56.99 | -10.38 | -10.87 | -20.29 | -27.15 | -27.15 | -27.15 | -27.15 | -27.15 |
| Total Cash | 5.9 | 33.0 | 75.4 | 40.7 | 54.6 | 37.8 | 45.9 | 55.7 | 67.6 | 82.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.6 | 5.2 | 7.6 | 5.7 | 5.0 | 9.7 | 11.8 | 14.4 | 17.4 | 21.2 |
| Account Receivables, % | 29.53 | 28.41 | 25.31 | 13.78 | 13.84 | 22.17 | 22.17 | 22.17 | 22.17 | 22.17 |
| Inventories | .4 | .2 | 2.3 | 3.9 | .0 | 1.8 | 2.2 | 2.6 | 3.2 | 3.9 |
| Inventories, % | 2.11 | 1.09 | 7.52 | 9.56 | 0 | 4.05 | 4.05 | 4.05 | 4.05 | 4.05 |
| Accounts Payable | 2.3 | 2.3 | 2.1 | 2.0 | 1.5 | 3.6 | 4.3 | 5.2 | 6.3 | 7.7 |
| Accounts Payable, % | 11.88 | 12.61 | 6.95 | 4.79 | 4.15 | 8.08 | 8.08 | 8.08 | 8.08 | 8.08 |
| Capital Expenditure | -.7 | -.4 | -.3 | -1.6 | -.1 | -.9 | -1.1 | -1.4 | -1.7 | -2.1 |
| Capital Expenditure, % | -3.58 | -2.09 | -0.93171 | -3.78 | -0.36373 | -2.15 | -2.15 | -2.15 | -2.15 | -2.15 |
| Tax Rate, % | 0.08298593 | 0.08298593 | 0.08298593 | 0.08298593 | 0.08298593 | 0.08298593 | 0.08298593 | 0.08298593 | 0.08298593 | 0.08298593 |
| EBITAT | -7.4 | -10.6 | -5.4 | -3.3 | -7.3 | -11.3 | -13.7 | -16.7 | -20.2 | -24.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -10.1 | -8.6 | -9.2 | -3.9 | -2.6 | -14.5 | -13.8 | -16.8 | -20.4 | -24.7 |
| WACC, % | 11.89 | 11.89 | 11.89 | 11.88 | 11.89 | 11.88 | 11.88 | 11.88 | 11.88 | 11.88 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -63.0 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -26 | |||||||||
| Terminal Value | -326 | |||||||||
| Present Terminal Value | -186 | |||||||||
| Enterprise Value | -249 | |||||||||
| Net Debt | -37 | |||||||||
| Equity Value | -212 | |||||||||
| Diluted Shares Outstanding, MM | 16 | |||||||||
| Equity Value Per Share | -12.93 |
What You Will Get
- Real IZEA Financial Data: Pre-filled with IZEA Worldwide, 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 IZEA'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
- Customizable Revenue Inputs: Adjust essential factors such as user growth, advertising revenue, and operational costs.
- Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional metrics in real-time.
- High-Precision Accuracy: Leverages IZEA's actual financial data for dependable valuation results.
- Effortless Scenario Analysis: Easily evaluate various assumptions and analyze their impacts side by side.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based IZEA DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model automatically recalculates IZEA’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose IZEA Worldwide, Inc. (IZEA)?
- Streamlined Processes: Skip the hassle of manual calculations – our platform is ready to go.
- Enhanced Precision: Access to accurate data and analytics minimizes valuation mistakes.
- Completely Adaptable: Modify the tools to align with your specific strategies and forecasts.
- User-Friendly Interface: Intuitive dashboards and reports simplify data interpretation.
- Endorsed by Industry Leaders: Crafted for professionals who prioritize accuracy and functionality.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling IZEA Worldwide, Inc. (IZEA) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for IZEA Worldwide, Inc. (IZEA).
- Consultants: Deliver professional valuation insights on IZEA Worldwide, Inc. (IZEA) to clients quickly and accurately.
- Business Owners: Understand how companies like IZEA Worldwide, Inc. (IZEA) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to IZEA Worldwide, Inc. (IZEA).
What the Template Contains
- Pre-Filled Data: Includes IZEA Worldwide, Inc.'s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze IZEA Worldwide, Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.