Innodata Inc. (INOD) DCF Valuation

Innodata Inc. (INOD) 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

Innodata Inc. (INOD) 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:

Explore Innodata Inc.'s (INOD) financial prospects with our user-friendly DCF Calculator! Enter your growth, margin, and cost assumptions to determine Innodata Inc.'s (INOD) intrinsic value and inform your investment strategy.


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 55.9 58.2 69.8 79.0 86.8 97.0 108.4 121.2 135.5 151.5
Revenue Growth, % 0 4.26 19.77 13.25 9.84 11.78 11.78 11.78 11.78 11.78
EBITDA 1.7 3.5 1.2 -6.6 5.0 1.6 1.8 2.0 2.3 2.5
EBITDA, % 3.13 6.08 1.75 -8.35 5.8 1.68 1.68 1.68 1.68 1.68
Depreciation 2.7 2.3 2.9 3.9 4.7 4.5 5.0 5.6 6.3 7.0
Depreciation, % 4.83 3.89 4.11 4.92 5.43 4.64 4.64 4.64 4.64 4.64
EBIT -.9 1.3 -1.7 -10.5 .3 -2.9 -3.2 -3.6 -4.0 -4.5
EBIT, % -1.7 2.19 -2.37 -13.27 0.36646 -2.96 -2.96 -2.96 -2.96 -2.96
Total Cash 10.9 17.6 18.9 10.3 13.8 20.5 22.9 25.6 28.6 32.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 9.7 10.0 11.4 9.5 14.3
Account Receivables, % 17.41 17.25 16.31 12.06 16.47
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0.000001265807 0 0.000000253 0.000000253 0.000000253 0.000000253 0.000000253
Accounts Payable 1.4 1.4 1.8 2.6 2.7 2.7 3.0 3.4 3.8 4.2
Accounts Payable, % 2.54 2.46 2.61 3.33 3.07 2.8 2.8 2.8 2.8 2.8
Capital Expenditure -1.8 -1.4 -4.4 -6.5 -5.6 -5.1 -5.8 -6.4 -7.2 -8.0
Capital Expenditure, % -3.17 -2.43 -6.26 -8.26 -6.41 -5.31 -5.31 -5.31 -5.31 -5.31
Tax Rate, % 753.24 753.24 753.24 753.24 753.24 753.24 753.24 753.24 753.24 753.24
EBITAT -2.9 .8 -3.1 -12.0 -2.1 -2.1 -2.3 -2.6 -2.9 -3.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -10.3 1.3 -5.5 -12.0 -7.7 -3.8 -4.5 -5.1 -5.7 -6.3
WACC, % 15.25 15.24 15.25 15.25 15.23 15.24 15.24 15.24 15.24 15.24
PV UFCF
SUM PV UFCF -16.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -6
Terminal Value -49
Present Terminal Value -24
Enterprise Value -40
Net Debt -8
Equity Value -32
Diluted Shares Outstanding, MM 28
Equity Value Per Share -1.13

What You Will Get

  • Comprehensive INOD Financial Data: Pre-filled with Innodata’s historical and projected data for accurate analysis.
  • Fully Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch Innodata’s intrinsic value update in real-time as you make changes.
  • Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
  • User-Friendly Interface: Intuitive layout and straightforward instructions suitable for all skill levels.

Key Features

  • Comprehensive Data Access: Gain entry to precise historical data and future forecasts tailored for Innodata Inc. (INOD).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to fit your analysis.
  • Real-Time Calculations: Automatic recalculations for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries that make it easy to interpret your valuation findings.
  • Designed for All Skill Levels: A straightforward layout suitable for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-configured Excel file featuring Innodata Inc.'s (INOD) financial metrics.
  • Customize: Modify projections such as revenue growth, EBITDA %, and WACC to suit your analysis.
  • Update Automatically: Enjoy real-time updates for intrinsic value and NPV calculations.
  • Test Scenarios: Develop various forecasts and evaluate different outcomes quickly.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose Innodata Inc. (INOD)?

  • Streamlined Processes: Eliminate the hassle of complex data management with our efficient solutions.
  • Enhanced Data Accuracy: Our advanced analytics minimize discrepancies and ensure reliable insights.
  • Highly Adaptable: Customize our services to align with your specific business needs and goals.
  • User-Friendly Interface: Intuitive designs and dashboards facilitate easy navigation and understanding.
  • Preferred by Industry Leaders: Our tools are trusted by top professionals for their effectiveness and reliability.

Who Should Use Innodata Inc. (INOD)?

  • Data Scientists: Leverage advanced analytics tools to drive data-driven decisions.
  • Business Analysts: Streamline workflows with comprehensive data management solutions.
  • Consultants: Tailor Innodata's offerings for impactful client strategies and presentations.
  • Tech Enthusiasts: Explore innovative technologies and their applications in the data landscape.
  • Educators and Students: Utilize resources for hands-on learning in data science and analytics courses.

What the Template Contains

  • Pre-Filled DCF Model: Innodata Inc.’s (INOD) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Innodata Inc.’s (INOD) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.