Issuer Direct Corporation (ISDR) DCF Valuation

Issuer Direct Corporation (ISDR) 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

Issuer Direct Corporation (ISDR) 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 strategies with the Issuer Direct Corporation (ISDR) DCF Calculator! Explore real financial data for Apple, adjust growth predictions and expenses, and instantly observe how these changes affect the intrinsic value of Issuer Direct Corporation (ISDR).


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 16.3 18.5 21.9 23.5 33.4 33.7 34.1 34.4 34.8 35.1
Revenue Growth, % 0 13.69 18.12 7.45 41.95 1.03 1.03 1.03 1.03 1.03
EBITDA 2.1 4.0 4.9 3.7 5.4 6.0 6.1 6.1 6.2 6.3
EBITDA, % 13.14 21.82 22.33 15.74 16.12 17.83 17.83 17.83 17.83 17.83
Depreciation 1.7 1.3 1.1 1.0 3.0 2.4 2.5 2.5 2.5 2.5
Depreciation, % 10.23 7.28 5.22 4.39 8.86 7.2 7.2 7.2 7.2 7.2
EBIT .5 2.7 3.7 2.7 2.4 3.6 3.6 3.7 3.7 3.7
EBIT, % 2.91 14.54 17.1 11.35 7.27 10.63 10.63 10.63 10.63 10.63
Total Cash 15.8 19.6 23.9 4.8 5.7 22.6 22.8 23.0 23.3 23.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.1 2.5 3.3 3.0 4.6
Account Receivables, % 12.88 13.57 15.04 12.88 13.78
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0.000005397819 0 0.000004252786 0 0.000001930121 0.000001930121 0.000001930121 0.000001930121 0.000001930121
Accounts Payable .3 .3 .7 1.4 1.3 1.1 1.1 1.1 1.1 1.1
Accounts Payable, % 1.63 1.64 3.18 5.84 3.92 3.24 3.24 3.24 3.24 3.24
Capital Expenditure -.4 .0 -.3 -.1 -.5 -.4 -.4 -.4 -.4 -.4
Capital Expenditure, % -2.7 -0.14574 -1.27 -0.28068 -1.51 -1.18 -1.18 -1.18 -1.18 -1.18
Tax Rate, % 41.48 41.48 41.48 41.48 41.48 41.48 41.48 41.48 41.48 41.48
EBITAT .4 2.0 3.0 1.9 1.4 2.7 2.7 2.7 2.8 2.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -.2 2.9 3.5 3.9 2.2 4.5 4.7 4.8 4.8 4.9
WACC, % 6.74 6.5 6.62 6.47 6.17 6.5 6.5 6.5 6.5 6.5
PV UFCF
SUM PV UFCF 19.6
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 5
Terminal Value 167
Present Terminal Value 122
Enterprise Value 142
Net Debt 15
Equity Value 127
Diluted Shares Outstanding, MM 4
Equity Value Per Share 33.18

What You Will Get

  • Comprehensive ISDR Financials: Access to both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Issuer Direct's future performance.
  • User-Friendly Interface: Designed for professionals while remaining accessible to newcomers.

Key Features

  • Comprehensive Financial Data: Gain access to reliable pre-loaded historical performance and future outlooks for Issuer Direct Corporation (ISDR).
  • Adjustable Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins to suit your analysis.
  • Real-Time Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly graphs and summaries to help you interpret your valuation findings.
  • Designed for All Skill Levels: An accessible, straightforward layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Issuer Direct Corporation’s (ISDR) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view the updated results, including Issuer Direct Corporation’s (ISDR) intrinsic value.
  • Step 5: Make well-informed investment choices or create reports using the generated outputs.

Why Choose Issuer Direct Corporation (ISDR)?

  • Streamlined Processes: Eliminate the hassle of complex reporting – our solutions are ready to implement.
  • Enhanced Accuracy: Dependable data and methodologies minimize discrepancies in your financial reporting.
  • Completely Adaptable: Modify our tools to align with your specific requirements and forecasts.
  • User-Friendly Interface: Intuitive dashboards and outputs simplify data interpretation.
  • Preferred by Professionals: Crafted for experts who prioritize accuracy and functionality.

Who Should Use This Product?

  • Investors: Accurately assess Issuer Direct Corporation’s (ISDR) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for comprehensive financial reporting and analysis.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire knowledge about financial modeling practices employed by leading companies.
  • Educators: Implement it as a teaching resource to illustrate various valuation techniques.

What the Template Contains

  • Preloaded ISDR Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.