T Stamp Inc. (IDAI) DCF Valuation

T Stamp Inc. (IDAI) 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

T Stamp Inc. (IDAI) 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:

Looking to assess the intrinsic value of T Stamp Inc.? Our (IDAI) DCF Calculator integrates real-world data with extensive customization features, allowing you to refine your forecasts and enhance your investment decisions.


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 2.1 2.6 3.7 5.4 4.6 5.6 7.0 8.7 10.7 13.3
Revenue Growth, % 0 25.58 38.88 46.42 -15.32 23.89 23.89 23.89 23.89 23.89
EBITDA -1.7 -10.1 -8.4 -11.0 -7.6 -5.4 -6.8 -8.4 -10.4 -12.8
EBITDA, % -82.28 -381.06 -229.62 -204.92 -167.23 -96.46 -96.46 -96.46 -96.46 -96.46
Depreciation .3 .4 .6 1.0 .2 .8 1.0 1.2 1.5 1.8
Depreciation, % 14.37 15.34 15.6 19.06 5.1 13.89 13.89 13.89 13.89 13.89
EBIT -2.0 -10.5 -9.0 -12.1 -7.9 -5.6 -7.0 -8.6 -10.7 -13.2
EBIT, % -96.65 -396.4 -245.22 -223.98 -172.33 -99.33 -99.33 -99.33 -99.33 -99.33
Total Cash .3 1.5 3.5 1.3 3.1 2.9 3.6 4.5 5.5 6.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .1 .1 1.4 1.3 .7
Account Receivables, % 4.94 5.32 39.04 24.85 15.05
Inventories -.1 -.1 -.5 -.3 .0 -.3 -.4 -.5 -.6 -.8
Inventories, % -3.92 -4.91 -13.32 -6.12 0 -5.65 -5.65 -5.65 -5.65 -5.65
Accounts Payable .2 .4 .3 .9 1.2 .8 1.0 1.3 1.6 2.0
Accounts Payable, % 7.14 14.37 8.27 17.55 27.02 14.87 14.87 14.87 14.87 14.87
Capital Expenditure -.6 -.5 -.8 -1.0 .0 -1.0 -1.2 -1.5 -1.8 -2.3
Capital Expenditure, % -26.51 -19.34 -20.89 -18.23 -0.10328 -17.01 -17.01 -17.01 -17.01 -17.01
Tax Rate, % 0.17625 0.17625 0.17625 0.17625 0.17625 0.17625 0.17625 0.17625 0.17625 0.17625
EBITAT -2.0 -10.8 -8.9 -12.1 -7.8 -5.6 -6.9 -8.6 -10.6 -13.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.2 -10.6 -10.1 -11.5 -7.0 -6.2 -7.1 -8.8 -10.9 -13.5
WACC, % 5.63 5.63 5.61 5.63 5.63 5.63 5.63 5.63 5.63 5.63
PV UFCF
SUM PV UFCF -38.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -14
Terminal Value -380
Present Terminal Value -289
Enterprise Value -328
Net Debt -2
Equity Value -326
Diluted Shares Outstanding, MM 7
Equity Value Per Share -45.72

What You Will Receive

  • Comprehensive Financial Model: T Stamp Inc.'s (IDAI) real data provides an accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation processes.
  • Adaptable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive Data Access: T Stamp Inc.'s historical financial records and projected forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe T Stamp Inc.'s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based T Stamp Inc. (IDAI) 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 T Stamp Inc.'s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis.

Why Choose T Stamp Inc. (IDAI) Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your specific analysis needs.
  • Real-Time Feedback: Observe immediate changes in T Stamp Inc.'s valuation as you tweak inputs.
  • Preloaded Financial Data: Comes equipped with T Stamp Inc.'s actual financial information for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling T Stamp Inc. (IDAI) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for T Stamp Inc. (IDAI).
  • Consultants: Provide clients with accurate and timely valuation insights regarding T Stamp Inc. (IDAI).
  • Business Owners: Learn how companies like T Stamp Inc. (IDAI) are valued to inform your own business strategies.
  • Finance Students: Explore real-world valuation techniques using T Stamp Inc. (IDAI) as a case study.

What the Template Contains

  • Historical Data: Includes T Stamp Inc.’s (IDAI) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate T Stamp Inc.’s (IDAI) 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 T Stamp Inc.’s (IDAI) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.