Fluent, Inc. (FLNT) DCF Valuation

Fluent, Inc. (FLNT) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Fluent, Inc. (FLNT) 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 (FLNT) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from Fluent, Inc., you can 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 281.7 310.7 329.3 361.1 298.4 304.8 311.3 318.0 324.8 331.8
Revenue Growth, % 0 10.31 5.96 9.68 -17.37 2.15 2.15 2.15 2.15 2.15
EBITDA 19.2 23.7 5.5 -106.4 -49.3 -18.2 -18.6 -19.0 -19.4 -19.8
EBITDA, % 6.8 7.62 1.68 -29.46 -16.51 -5.97 -5.97 -5.97 -5.97 -5.97
Depreciation 13.9 15.3 13.2 13.2 10.9 12.9 13.2 13.5 13.8 14.1
Depreciation, % 4.95 4.92 4 3.66 3.64 4.24 4.24 4.24 4.24 4.24
EBIT 5.2 8.4 -7.6 -119.6 -60.1 -31.1 -31.8 -32.5 -33.2 -33.9
EBIT, % 1.85 2.7 -2.32 -33.12 -20.15 -10.21 -10.21 -10.21 -10.21 -10.21
Total Cash 18.7 21.1 34.5 25.5 15.8 22.1 22.6 23.1 23.6 24.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 60.9 62.7 70.2 63.2 56.5
Account Receivables, % 21.63 20.17 21.33 17.49 18.94
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 21.6 7.7 16.1 6.2 11.0 12.4 12.7 13.0 13.3 13.6
Accounts Payable, % 7.66 2.48 4.9 1.71 3.67 4.08 4.08 4.08 4.08 4.08
Capital Expenditure -4.7 -2.8 -3.0 -4.4 -5.9 -4.1 -4.2 -4.2 -4.3 -4.4
Capital Expenditure, % -1.67 -0.91626 -0.90904 -1.22 -1.96 -1.34 -1.34 -1.34 -1.34 -1.34
Tax Rate, % 0.18316 0.18316 0.18316 0.18316 0.18316 0.18316 0.18316 0.18316 0.18316 0.18316
EBITAT 5.4 6.1 -7.8 -121.3 -60.0 -29.4 -30.0 -30.7 -31.3 -32.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -24.7 2.9 3.2 -115.4 -43.6 -23.2 -22.1 -22.5 -23.0 -23.5
WACC, % 12.35 11.13 12.35 12.35 12.34 12.11 12.11 12.11 12.11 12.11
PV UFCF
SUM PV UFCF -82.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -24
Terminal Value -237
Present Terminal Value -134
Enterprise Value -216
Net Debt 19
Equity Value -235
Diluted Shares Outstanding, MM 14
Equity Value Per Share -17.05

What You Will Receive

  • Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-loaded real FLNT financials.
  • Accurate Market Data: Historical figures and forward-looking projections (as indicated in the highlighted cells).
  • Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Fluent, Inc.'s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • Real-Time FLNT Data: Pre-loaded with Fluent, Inc.'s historical performance metrics and future projections.
  • Customizable Financial Inputs: Modify growth rates, profit margins, discount rates, tax assumptions, and capital investments.
  • Interactive Valuation Framework: Instant recalculations of Net Present Value (NPV) and intrinsic value based on your parameters.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
  • Intuitive User Interface: Clean, organized, and crafted for both seasoned professionals and newcomers.

How It Works

  • Download: Get the pre-built Excel file featuring Fluent, Inc.'s (FLNT) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: Watch as the intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and compare results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose Fluent, Inc. (FLNT)?

  • All-in-One Solution: Offers a complete suite of tools for market analysis, including growth metrics and performance indicators.
  • Flexible Parameters: Modify highlighted fields to explore different market scenarios.
  • In-Depth Analysis: Automatically computes Fluent’s market valuation and projected earnings.
  • Rich Data Repository: Access to both historical and projected data for reliable insights.
  • Expert-Grade Resource: Perfect for market analysts, investors, and strategic consultants.

Who Should Use Fluent, Inc. (FLNT)?

  • Professional Investors: Create comprehensive and accurate valuation models for investment analysis.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decision-making.
  • Consultants and Advisors: Offer clients precise valuation insights for Fluent, Inc. (FLNT) stock.
  • Students and Educators: Utilize real-time data to learn and teach financial modeling techniques.
  • Tech Enthusiasts: Explore how companies like Fluent, Inc. (FLNT) are assessed in the financial market.

What the Template Contains

  • Pre-Filled Data: Contains Fluent, Inc.'s (FLNT) historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for WACC calculations based on user-defined inputs.
  • Key Financial Ratios: Evaluate Fluent, Inc.'s (FLNT) profitability, efficiency, and leverage.
  • Customizable Inputs: Easily modify revenue growth, margins, and tax rates.
  • Clear Dashboard: Visuals and tables summarizing critical valuation outcomes.

No products were found matching.