Integral Ad Science Holding Corp. (IAS) DCF Valuation

Integral Ad Science Holding Corp. (IAS) DCF Valuation

US | Communication Services | Advertising Agencies | NASDAQ
Integral Ad Science Holding Corp. (IAS) DCF Valuation
  • ✓ 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

Integral Ad Science Holding Corp. (IAS) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore the financial prospects of Integral Ad Science Holding Corp. (IAS) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine the intrinsic value of Integral Ad Science Holding Corp. (IAS) and shape your investment strategy.


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
Account Receivables, % 30.54 27.59 26.81 25.54 25.05
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, % 10.82 10.89 10.91 10.91 10.82 10.87 10.87 10.87 10.87 10.87
PV UFCF
SUM PV UFCF 249.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 107
Terminal Value 1,205
Present Terminal Value 719
Enterprise Value 968
Net Debt -61
Equity Value 1,029
Diluted Shares Outstanding, MM 165
Equity Value Per Share 6.22

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.

No products were found matching.