Innovid Corp. (CTV) DCF Valuation

Innovid Corp. (CTV) 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

Innovid Corp. (CTV) Bundle

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

TOTAL:

Whether you’re an investor or analyst, this (CTV) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Innovid Corp., you can easily adjust forecasts and observe the effects in real-time.


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 56.3 68.8 90.3 127.1 139.9 176.3 222.2 280.1 353.1 445.1
Revenue Growth, % 0 22.12 31.24 40.79 10.04 26.05 26.05 26.05 26.05 26.05
EBITDA -5.6 1.9 -5.2 -23.6 -5.5 -12.5 -15.8 -19.9 -25.1 -31.6
EBITDA, % -9.96 2.69 -5.75 -18.56 -3.9 -7.1 -7.1 -7.1 -7.1 -7.1
Depreciation .4 .7 .7 5.6 13.0 5.7 7.2 9.1 11.5 14.5
Depreciation, % 0.76503 1.06 0.73208 4.4 9.29 3.25 3.25 3.25 3.25 3.25
EBIT -6.0 1.1 -5.8 -29.2 -18.5 -18.2 -23.0 -29.0 -36.5 -46.1
EBIT, % -10.73 1.63 -6.48 -22.97 -13.19 -10.35 -10.35 -10.35 -10.35 -10.35
Total Cash 11.6 15.6 156.7 47.5 49.8 76.3 96.2 121.2 152.8 192.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26.4 34.8 35.4 43.7 46.4
Account Receivables, % 46.92 50.59 39.23 34.34 33.19
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000001453467 0.00000110753 0 0 0.000000512 0.000000512 0.000000512 0.000000512 0.000000512
Accounts Payable 2.4 1.9 5.0 3.4 2.8 6.1 7.6 9.6 12.1 15.3
Accounts Payable, % 4.26 2.69 5.57 2.64 2.01 3.43 3.43 3.43 3.43 3.43
Capital Expenditure -1.7 -1.0 -3.1 -10.4 -10.3 -8.3 -10.5 -13.2 -16.6 -20.9
Capital Expenditure, % -2.94 -1.5 -3.48 -8.22 -7.37 -4.7 -4.7 -4.7 -4.7 -4.7
Tax Rate, % -8.04 -8.04 -8.04 -8.04 -8.04 -8.04 -8.04 -8.04 -8.04 -8.04
EBITAT -6.9 -2.3 -6.6 -32.8 -19.9 -14.6 -18.4 -23.2 -29.2 -36.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -32.2 -11.6 -6.5 -47.5 -20.6 -39.5 -38.8 -48.9 -61.7 -77.7
WACC, % 18.33 18.11 18.33 18.33 18.33 18.28 18.28 18.28 18.28 18.28
PV UFCF
SUM PV UFCF -155.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -79
Terminal Value -487
Present Terminal Value -210
Enterprise Value -366
Net Debt -28
Equity Value -338
Diluted Shares Outstanding, MM 139
Equity Value Per Share -2.44

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Innovid Corp. (CTV) financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Innovid Corp.'s (CTV) valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Financial Data: Gain access to precise pre-loaded historical metrics and future forecasts for Innovid Corp. (CTV).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
  • Interactive Dashboard: Utilize visually appealing charts and summaries to effectively represent your valuation findings.
  • Designed for All Skill Levels: A user-friendly layout tailored for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based Innovid Corp. (CTV) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other parameters.
  3. Instant Calculations: The model will automatically refresh Innovid Corp.'s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis decisions.

Why Choose the Innovid Corp. (CTV) Calculator?

  • Designed for Experts: A sophisticated tool tailored for marketers, analysts, and media buyers.
  • Comprehensive Data: Innovid’s historical and forecasted metrics included for precision.
  • Flexible Scenarios: Effortlessly test various marketing strategies and outcomes.
  • Insightful Results: Automatically generates key performance indicators and ROI calculations.
  • User-Friendly: Clear, step-by-step guidance ensures a smooth experience.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing CTV portfolios.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Innovid Corp. (CTV).
  • Students and Educators: Leverage real-time data to enhance financial modeling skills and education.
  • Tech Enthusiasts: Gain insights into the market valuation of innovative companies like Innovid Corp. (CTV).

What the Template Contains

  • Historical Data: Includes Innovid Corp.’s (CTV) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Innovid Corp.’s (CTV) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Innovid Corp.’s (CTV) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.