![]() |
i3 Verticals, Inc. (IIIV) DCF Valuation
US | Technology | Software - Infrastructure | 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
i3 Verticals, Inc. (IIIV) Bundle
Whether you’re an investor or analyst, this i3 Verticals, Inc. (IIIV) DCF Calculator is your go-to tool for accurate valuation. Preloaded with real data from i3 Verticals, you can adjust forecasts and observe the effects in real-time.
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 | 150.1 | 224.1 | 317.9 | 370.2 | 229.9 | 270.0 | 317.0 | 372.2 | 437.1 | 513.2 |
Revenue Growth, % | 0 | 49.28 | 41.82 | 16.48 | -37.9 | 17.42 | 17.42 | 17.42 | 17.42 | 17.42 |
EBITDA | 23.4 | 30.2 | 30.9 | 57.7 | 33.2 | 37.2 | 43.6 | 51.2 | 60.2 | 70.6 |
EBITDA, % | 15.57 | 13.48 | 9.72 | 15.59 | 14.45 | 13.76 | 13.76 | 13.76 | 13.76 | 13.76 |
Depreciation | 18.2 | 27.6 | 34.3 | 36.5 | 37.4 | 33.2 | 38.9 | 45.7 | 53.7 | 63.0 |
Depreciation, % | 12.13 | 12.32 | 10.81 | 9.85 | 16.29 | 12.28 | 12.28 | 12.28 | 12.28 | 12.28 |
EBIT | 5.2 | 2.6 | -3.4 | 21.3 | -4.2 | 4.0 | 4.7 | 5.5 | 6.5 | 7.6 |
EBIT, % | 3.43 | 1.15 | -1.08 | 5.75 | -1.84 | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 |
Total Cash | 15.6 | 3.6 | 3.5 | 3.1 | 86.5 | 27.8 | 32.7 | 38.4 | 45.1 | 52.9 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 17.5 | 38.5 | 53.3 | 65.1 | 56.2 | 47.3 | 55.6 | 65.3 | 76.6 | 90.0 |
Account Receivables, % | 11.68 | 17.18 | 16.78 | 17.59 | 24.44 | 17.53 | 17.53 | 17.53 | 17.53 | 17.53 |
Inventories | 1.3 | 2.2 | 4.1 | 4.1 | 2.4 | 2.9 | 3.4 | 4.0 | 4.7 | 5.5 |
Inventories, % | 0.87189 | 0.99052 | 1.3 | 1.12 | 1.05 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 |
Accounts Payable | 3.8 | 7.9 | 9.3 | 11.1 | 5.4 | 7.7 | 9.1 | 10.7 | 12.5 | 14.7 |
Accounts Payable, % | 2.56 | 3.51 | 2.94 | 2.99 | 2.34 | 2.87 | 2.87 | 2.87 | 2.87 | 2.87 |
Capital Expenditure | -6.0 | -8.2 | -12.4 | -16.4 | -3.0 | -9.3 | -10.9 | -12.8 | -15.1 | -17.7 |
Capital Expenditure, % | -3.97 | -3.66 | -3.92 | -4.42 | -1.29 | -3.45 | -3.45 | -3.45 | -3.45 | -3.45 |
Tax Rate, % | 696.09 | 696.09 | 696.09 | 696.09 | 696.09 | 696.09 | 696.09 | 696.09 | 696.09 | 696.09 |
EBITAT | 1.3 | 2.8 | -4.4 | 4.5 | 25.2 | 2.0 | 2.3 | 2.7 | 3.2 | 3.8 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -1.4 | 4.4 | 2.3 | 14.5 | 64.6 | 36.6 | 22.9 | 26.9 | 31.6 | 37.1 |
WACC, % | 11.21 | 14.44 | 14.44 | 11 | 10.09 | 12.23 | 12.23 | 12.23 | 12.23 | 12.23 |
PV UFCF | ||||||||||
SUM PV UFCF | 110.5 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 38 | |||||||||
Terminal Value | 370 | |||||||||
Present Terminal Value | 208 | |||||||||
Enterprise Value | 318 | |||||||||
Net Debt | -21 | |||||||||
Equity Value | 339 | |||||||||
Diluted Shares Outstanding, MM | 23 | |||||||||
Equity Value Per Share | 14.49 |
What You Will Get
- Pre-Filled Financial Model: i3 Verticals, Inc.'s (IIIV) actual data allows for accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates provide real-time results as you make adjustments.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- 🔍 Real-Life IIIV Financials: Pre-filled historical and projected data for i3 Verticals, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate i3 Verticals’ intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize i3 Verticals’ valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing i3 Verticals, Inc.'s (IIIV) preloaded financial data.
- 2. Modify Assumptions: Adjust key inputs such as revenue growth, WACC, and capital expenditures to fit your analysis.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
- 5. Present with Assurance: Share professional valuation findings to enhance your decision-making process.
Why Choose i3 Verticals, Inc. (IIIV)?
- Streamlined Solutions: Our services are designed to enhance efficiency without the need for complex setups.
- Enhanced Reliability: Utilizing robust data and proven methodologies minimizes the risk of errors in your transactions.
- Customizable Options: Adapt our offerings to suit your unique business needs and growth strategies.
- User-Friendly Interface: Intuitive design and clear reporting ensure you can easily navigate and understand the outcomes.
- Preferred by Industry Leaders: Our solutions are trusted by professionals who prioritize accuracy and functionality.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about buying or selling i3 Verticals, Inc. (IIIV) stock.
- Financial Analysts: Enhance valuation processes with pre-built financial models tailored for i3 Verticals, Inc. (IIIV).
- Consultants: Provide clients with accurate and timely valuation insights regarding i3 Verticals, Inc. (IIIV).
- Business Owners: Learn how companies like i3 Verticals, Inc. (IIIV) are valued to inform your own business strategies.
- Finance Students: Explore valuation techniques using real-world examples from i3 Verticals, Inc. (IIIV).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for i3 Verticals, Inc. (IIIV).
- Real-World Data: i3 Verticals’ historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables presenting clear, actionable results.
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.