Inuvo, Inc. (INUV) DCF Valuation

Inuvo, Inc. (INUV) 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

Inuvo, Inc. (INUV) 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:

Enhance your investment choices with the Inuvo, Inc. (INUV) DCF Calculator! Explore actual financial data, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of Inuvo, Inc. (INUV).


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 61.5 44.6 59.8 75.6 73.9 79.6 85.7 92.3 99.4 107.0
Revenue Growth, % 0 -27.44 34.03 26.36 -2.24 7.68 7.68 7.68 7.68 7.68
EBITDA -.9 -3.4 -4.0 -10.4 -7.6 -6.4 -6.9 -7.4 -8.0 -8.6
EBITDA, % -1.49 -7.72 -6.77 -13.82 -10.32 -8.02 -8.02 -8.02 -8.02 -8.02
Depreciation 3.4 3.6 3.5 2.6 2.8 4.2 4.6 4.9 5.3 5.7
Depreciation, % 5.56 8.08 5.79 3.44 3.72 5.32 5.32 5.32 5.32 5.32
EBIT -4.3 -7.1 -7.5 -13.0 -10.4 -10.6 -11.4 -12.3 -13.3 -14.3
EBIT, % -7.05 -15.8 -12.56 -17.26 -14.04 -13.34 -13.34 -13.34 -13.34 -13.34
Total Cash .4 7.9 12.4 4.5 4.4 8.1 8.7 9.4 10.1 10.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.5 6.2 9.3 11.1 9.2
Account Receivables, % 12.24 13.95 15.49 14.71 12.48
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000002240143 0 0 0 0.000000448 0.000000448 0.000000448 0.000000448 0.000000448
Accounts Payable 7.5 4.0 4.8 8.0 6.4 7.8 8.4 9.0 9.7 10.4
Accounts Payable, % 12.22 9.07 8.1 10.64 8.7 9.75 9.75 9.75 9.75 9.75
Capital Expenditure -1.2 -1.2 -1.6 -1.7 -1.7 -1.9 -2.0 -2.2 -2.3 -2.5
Capital Expenditure, % -1.94 -2.66 -2.67 -2.24 -2.28 -2.36 -2.36 -2.36 -2.36 -2.36
Tax Rate, % 0.17069 0.17069 0.17069 0.17069 0.17069 0.17069 0.17069 0.17069 0.17069 0.17069
EBITAT -4.0 -8.3 -4.4 -13.5 -10.4 -9.6 -10.3 -11.1 -12.0 -12.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.8 -8.0 -4.8 -11.2 -9.0 -7.6 -8.0 -8.7 -9.3 -10.0
WACC, % 9.79 9.79 9.76 9.79 9.79 9.78 9.78 9.78 9.78 9.78
PV UFCF
SUM PV UFCF -32.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -10
Terminal Value -132
Present Terminal Value -82
Enterprise Value -115
Net Debt -3
Equity Value -112
Diluted Shares Outstanding, MM 131
Equity Value Per Share -0.85

What You Will Receive

  • Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled real INUV financials.
  • Actual Data: Historical figures and forward-looking projections (as indicated in the highlighted cells).
  • Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs influence Inuvo’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and user-friendliness, complete with step-by-step guidance.

Key Features

  • Real Inuvo Financials: Access precise pre-loaded historical data and future forecasts.
  • Customizable Forecast Assumptions: Modify yellow-highlighted cells such as WACC, growth rates, and margins.
  • Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis.
  • Visual Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • For Professionals and Beginners: An intuitive layout designed for investors, CFOs, and consultants.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based INUV DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and more.
  3. Instant Calculations: The model automatically recalculates Inuvo’s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation changes.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for Inuvo, Inc. (INUV)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
  • Accurate Financial Data: Inuvo’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Instantly calculates intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance makes the process straightforward.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling Inuvo, Inc. (INUV) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for Inuvo, Inc. (INUV).
  • Consultants: Deliver professional valuation insights on Inuvo, Inc. (INUV) to clients quickly and accurately.
  • Business Owners: Understand how companies like Inuvo, Inc. (INUV) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to Inuvo, Inc. (INUV).

What the Template Contains

  • Pre-Filled Data: Includes Inuvo, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Inuvo, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.