FMP
Direct Digital Holdings, Inc.
DRCT
NASDAQ
Direct Digital Holdings, Inc. operates as an end-to-end full-service programmatic advertising platform. The company's platform primarily focuses on providing advertising technology, data-driven campaign optimization, and other solutions to underserved and less efficient markets on both the buy- and sell-side of the digital advertising ecosystem. It serves various industry verticals, such as travel, healthcare, education, financial services, consumer products, etc. with focus on small- and mid-sized businesses. The company was founded in 2018 and is headquartered in Houston, Texas.
0.619 USD
0.0295 (4.76%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
12.48M
38.14M
88.04M
157.11M
62.29M
96.25M
148.73M
229.82M
355.14M
548.77M
Revenue %
-
205.64
130.85
78.45
-60.35
54.52
54.52
54.52
54.52
Operating Cash Flow
-574.53k
3.75M
2.13M
2.56M
-8.65M
-886.73k
-1.37M
-2.12M
-3.27M
-5.06M
Operating Cash Flow %
-4.6
9.84
2.42
1.63
-13.88
-0.92
-0.92
-0.92
-0.92
Cap Ex
-
-
-687.96k
-178k
-
-172.23k
-266.14k
-411.25k
-635.49k
-981.98k
Cap Ex %
-
-
-0.78
-0.11
-
-0.18
-0.18
-0.18
-0.18
Free Cash Flow
-574.53k
3.75M
1.44M
2.38M
-8.65M
-1.06M
-1.64M
-2.53M
-3.91M
-6.04M
Weighted Average Cost Of Capital
Price
0.62
Beta
Diluted Shares Outstanding
3.76M
Costof Debt
115.82
Tax Rate
After Tax Cost Of Debt
52.43
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
4.67M
Total Equity
2.33M
Total Capital
7M
Debt Weighting
66.75
Equity Weighting
33.25
Wacc
69.16
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
12.48M
38.14M
88.04M
157.11M
62.29M
96.25M
148.73M
229.82M
355.14M
548.77M
Operating Cash Flow
-574.53k
3.75M
2.13M
2.56M
-8.65M
-886.73k
-1.37M
-2.12M
-3.27M
-5.06M
Cap Ex
-
-
-687.96k
-178k
-
-172.23k
-266.14k
-411.25k
-635.49k
-981.98k
Free Cash Flow
-574.53k
3.75M
1.44M
2.38M
-8.65M
-1.06M
-1.64M
-2.53M
-3.91M
-6.04M
Wacc
69.16
69.16
69.16
69.16
69.16
Pv Lfcf
-626k
-571.83k
-522.34k
-477.14k
-435.85k
Sum Pv Lfcf
-2.63M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
69.16
Free Cash Flow T1
-6.16M
Terminal Value
-9.17M
Present Terminal Value
-661.92k
Intrinsic Value
Enterprise Value
-3.3M
Net Debt
3.23M
Equity Value
-6.52M
Diluted Shares Outstanding
3.76M
Equity Value Per Share
-1.74
Projected DCF
-1.74 1.356%
