Auddia Inc. (AUUD) DCF Valuation
- ✓ 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
Auddia Inc. (AUUD) Bundle
As an investor or analyst, this [Symbol] DCF Calculator is an essential resource for accurate valuation. Featuring real data from Auddia Inc. (AUUD), you can easily adjust forecasts and instantly observe the effects.
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 | .5 | .1 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | -75.82 | -100 | 0 | 0 | -43.96 | -43.96 | -43.96 | -43.96 | -43.96 |
| EBITDA | -3.1 | -2.0 | -4.9 | -5.7 | -7.5 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | -678.21 | -1812.45 | 100 | 100 | 100 | 20 | 20 | 20 | 20 | 20 |
| Depreciation | .7 | .4 | .2 | 1.0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 150.5 | 335.69 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| EBIT | -3.8 | -2.4 | -5.0 | -6.7 | -7.5 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | -828.71 | -2148.14 | 100 | 100 | 100 | 20 | 20 | 20 | 20 | 20 |
| Total Cash | .3 | .1 | 6.3 | 1.7 | .8 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 3.59 | 0.11539 | 100 | 100 | 100 | 60.74 | 60.74 | 60.74 | 60.74 | 60.74 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 100 | 100 | 100 | 60 | 60 | 60 | 60 | 60 |
| Accounts Payable | .8 | 1.1 | .2 | .3 | .4 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 168.25 | 1002.15 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -.7 | -.9 | -1.6 | -1.9 | -1.0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -156.32 | -784.56 | 100 | 100 | 100 | -40 | -40 | -40 | -40 | -40 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -4.8 | -3.4 | -8.2 | -6.9 | -7.5 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4.1 | -3.5 | -10.5 | -7.8 | -8.3 | -.4 | .0 | .0 | .0 | .0 |
| WACC, % | 40.08 | 40.08 | 40.08 | 40.08 | 40.08 | 40.08 | 40.08 | 40.08 | 40.08 | 40.08 |
| 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 | 2 | |||||||||
| Equity Value | -3 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | -3.70 |
What You Will Get
- Real AUUD Financial Data: Pre-filled with Auddia 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 Auddia Inc.'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
- Comprehensive Auddia Data: Pre-filled with Auddia Inc.'s historical financial performance and future projections.
- Customizable Financial Inputs: Modify revenue growth rates, profit margins, WACC, tax assumptions, and capital expenditures.
- Interactive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your specified inputs.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed for ease of use, catering to both professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Auddia Inc. (AUUD) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Auddia Inc.'s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Auddia Inc. (AUUD)?
- Accurate Data: Utilize real Auddia financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Built-in calculations remove the hassle of starting from scratch.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the field.
- User-Friendly: An intuitive design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Investors: Accurately estimate Auddia Inc.'s (AUUD) fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Auddia Inc. (AUUD).
- Consultants: Quickly customize the template for valuation reports tailored to Auddia Inc. (AUUD) clients.
- Entrepreneurs: Gain insights into the financial modeling practices of innovative companies like Auddia Inc. (AUUD).
- Educators: Employ it as a teaching resource to illustrate valuation methodologies relevant to Auddia Inc. (AUUD).
What the Template Contains
- Historical Data: Includes Auddia Inc.'s (AUUD) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Auddia Inc.'s (AUUD) 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 Auddia Inc.'s (AUUD) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.