i3 Verticals, Inc. (IIIV) DCF Valuation

i3 Verticals, Inc. (IIIV) 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

i3 Verticals, Inc. (IIIV) 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 i3 Verticals, Inc. (IIIV) DCF Calculator is your go-to tool for accurate valuation. Preloaded with real data from i3 Verticals, you can adjust forecasts and observe the effects in real-time.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 150.1 224.1 317.9 370.2 229.9 270.0 317.0 372.2 437.1 513.2
Revenue Growth, % 0 49.28 41.82 16.48 -37.9 17.42 17.42 17.42 17.42 17.42
EBITDA 23.4 30.2 30.9 57.7 33.2 37.2 43.6 51.2 60.2 70.6
EBITDA, % 15.57 13.48 9.72 15.59 14.45 13.76 13.76 13.76 13.76 13.76
Depreciation 18.2 27.6 34.3 36.5 37.4 33.2 38.9 45.7 53.7 63.0
Depreciation, % 12.13 12.32 10.81 9.85 16.29 12.28 12.28 12.28 12.28 12.28
EBIT 5.2 2.6 -3.4 21.3 -4.2 4.0 4.7 5.5 6.5 7.6
EBIT, % 3.43 1.15 -1.08 5.75 -1.84 1.48 1.48 1.48 1.48 1.48
Total Cash 15.6 3.6 3.5 3.1 86.5 27.8 32.7 38.4 45.1 52.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 17.5 38.5 53.3 65.1 56.2
Account Receivables, % 11.68 17.18 16.78 17.59 24.44
Inventories 1.3 2.2 4.1 4.1 2.4 2.9 3.4 4.0 4.7 5.5
Inventories, % 0.87189 0.99052 1.3 1.12 1.05 1.07 1.07 1.07 1.07 1.07
Accounts Payable 3.8 7.9 9.3 11.1 5.4 7.7 9.1 10.7 12.5 14.7
Accounts Payable, % 2.56 3.51 2.94 2.99 2.34 2.87 2.87 2.87 2.87 2.87
Capital Expenditure -6.0 -8.2 -12.4 -16.4 -3.0 -9.3 -10.9 -12.8 -15.1 -17.7
Capital Expenditure, % -3.97 -3.66 -3.92 -4.42 -1.29 -3.45 -3.45 -3.45 -3.45 -3.45
Tax Rate, % 696.09 696.09 696.09 696.09 696.09 696.09 696.09 696.09 696.09 696.09
EBITAT 1.3 2.8 -4.4 4.5 25.2 2.0 2.3 2.7 3.2 3.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1.4 4.4 2.3 14.5 64.6 36.6 22.9 26.9 31.6 37.1
WACC, % 11.67 14.15 14.15 11.51 10.8 12.46 12.46 12.46 12.46 12.46
PV UFCF
SUM PV UFCF 109.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 38
Terminal Value 362
Present Terminal Value 201
Enterprise Value 311
Net Debt -21
Equity Value 332
Diluted Shares Outstanding, MM 34
Equity Value Per Share 9.81

What You Will Get

  • Pre-Filled Financial Model: i3 Verticals, Inc.'s (IIIV) actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide real-time results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation presentations.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • 🔍 Real-Life IIIV Financials: Pre-filled historical and projected data for i3 Verticals, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate i3 Verticals’ intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize i3 Verticals’ valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Download the Template: Obtain and open the Excel file containing i3 Verticals, Inc.'s (IIIV) preloaded financial data.
  • 2. Modify Assumptions: Adjust key inputs such as revenue growth, WACC, and capital expenditures to fit your analysis.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Share professional valuation findings to enhance your decision-making process.

Why Choose i3 Verticals, Inc. (IIIV)?

  • Streamlined Solutions: Our services are designed to enhance efficiency without the need for complex setups.
  • Enhanced Reliability: Utilizing robust data and proven methodologies minimizes the risk of errors in your transactions.
  • Customizable Options: Adapt our offerings to suit your unique business needs and growth strategies.
  • User-Friendly Interface: Intuitive design and clear reporting ensure you can easily navigate and understand the outcomes.
  • Preferred by Industry Leaders: Our solutions are trusted by professionals who prioritize accuracy and functionality.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling i3 Verticals, Inc. (IIIV) stock.
  • Financial Analysts: Enhance valuation processes with pre-built financial models tailored for i3 Verticals, Inc. (IIIV).
  • Consultants: Provide clients with accurate and timely valuation insights regarding i3 Verticals, Inc. (IIIV).
  • Business Owners: Learn how companies like i3 Verticals, Inc. (IIIV) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world examples from i3 Verticals, Inc. (IIIV).

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for i3 Verticals, Inc. (IIIV).
  • Real-World Data: i3 Verticals’ historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables presenting clear, actionable results.

No products were found matching.