IZEA Worldwide, Inc. (IZEA) DCF Valuation

IZEA Worldwide, Inc. (IZEA) 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

IZEA Worldwide, Inc. (IZEA) 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:

Discover the true potential of IZEA Worldwide, Inc. (IZEA) with our advanced DCF Calculator! Adjust critical assumptions, explore various scenarios, and evaluate how changes influence IZEA's valuation – everything you need is included in one comprehensive Excel template.


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 19.0 18.3 30.0 41.1 36.2 44.0 53.3 64.8 78.6 95.4
Revenue Growth, % 0 -3.3 63.79 36.88 -11.88 21.37 21.37 21.37 21.37 21.37
EBITDA -5.3 -8.8 -2.0 -3.6 -6.6 -9.7 -11.7 -14.2 -17.3 -21.0
EBITDA, % -27.99 -47.97 -6.75 -8.86 -18.32 -21.98 -21.98 -21.98 -21.98 -21.98
Depreciation 1.8 1.7 1.1 .8 .7 2.3 2.8 3.3 4.1 4.9
Depreciation, % 9.24 9.01 3.63 2.02 1.97 5.17 5.17 5.17 5.17 5.17
EBIT -7.1 -10.4 -3.1 -4.5 -7.3 -11.9 -14.5 -17.6 -21.3 -25.9
EBIT, % -37.23 -56.99 -10.38 -10.87 -20.29 -27.15 -27.15 -27.15 -27.15 -27.15
Total Cash 5.9 33.0 75.4 40.7 54.6 37.8 45.9 55.7 67.6 82.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.6 5.2 7.6 5.7 5.0
Account Receivables, % 29.53 28.41 25.31 13.78 13.84
Inventories .4 .2 2.3 3.9 .0 1.8 2.2 2.6 3.2 3.9
Inventories, % 2.11 1.09 7.52 9.56 0 4.05 4.05 4.05 4.05 4.05
Accounts Payable 2.3 2.3 2.1 2.0 1.5 3.6 4.3 5.2 6.3 7.7
Accounts Payable, % 11.88 12.61 6.95 4.79 4.15 8.08 8.08 8.08 8.08 8.08
Capital Expenditure -.7 -.4 -.3 -1.6 -.1 -.9 -1.1 -1.4 -1.7 -2.1
Capital Expenditure, % -3.58 -2.09 -0.93171 -3.78 -0.36373 -2.15 -2.15 -2.15 -2.15 -2.15
Tax Rate, % 0.08298593 0.08298593 0.08298593 0.08298593 0.08298593 0.08298593 0.08298593 0.08298593 0.08298593 0.08298593
EBITAT -7.4 -10.6 -5.4 -3.3 -7.3 -11.3 -13.7 -16.7 -20.2 -24.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -10.1 -8.6 -9.2 -3.9 -2.6 -14.5 -13.8 -16.8 -20.4 -24.7
WACC, % 11.89 11.89 11.89 11.88 11.89 11.88 11.88 11.88 11.88 11.88
PV UFCF
SUM PV UFCF -63.0
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -26
Terminal Value -326
Present Terminal Value -186
Enterprise Value -249
Net Debt -37
Equity Value -212
Diluted Shares Outstanding, MM 16
Equity Value Per Share -12.93

What You Will Get

  • Real IZEA Financial Data: Pre-filled with IZEA Worldwide, 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 IZEA'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

  • Customizable Revenue Inputs: Adjust essential factors such as user growth, advertising revenue, and operational costs.
  • Instant DCF Valuation: Automatically computes intrinsic value, NPV, and additional metrics in real-time.
  • High-Precision Accuracy: Leverages IZEA's actual financial data for dependable valuation results.
  • Effortless Scenario Analysis: Easily evaluate various assumptions and analyze their impacts side by side.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based IZEA DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically recalculates IZEA’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.

Why Choose IZEA Worldwide, Inc. (IZEA)?

  • Streamlined Processes: Skip the hassle of manual calculations – our platform is ready to go.
  • Enhanced Precision: Access to accurate data and analytics minimizes valuation mistakes.
  • Completely Adaptable: Modify the tools to align with your specific strategies and forecasts.
  • User-Friendly Interface: Intuitive dashboards and reports simplify data interpretation.
  • Endorsed by Industry Leaders: Crafted for professionals who prioritize accuracy and functionality.

Who Should Use This Product?

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

What the Template Contains

  • Pre-Filled Data: Includes IZEA Worldwide, 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 IZEA Worldwide, 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.