FMP
IZEA Worldwide, Inc.
IZEA
NASDAQ
IZEA Worldwide, Inc., together with its subsidiaries, creates and operates online marketplaces that connect marketers and content creators. Its technology solutions enable the management of content workflow, creator search and targeting, bidding, analytics, and payment processing. The company uses its platform to manage influencer marketing campaigns on behalf of the company's marketers. It primarily sells influencer marketing and custom content campaigns through sales team and platforms, as well as IZEA Exchange BrandGraph, and Shake platforms. The company was formerly known as IZEA, Inc. and changed its name to IZEA Worldwide, Inc. in August 2018. IZEA Worldwide, Inc. was founded in 2006 and is headquartered in Orlando, Florida.
1.89 USD
-0.12 (-6.35%)
Free Cash Flow
Year
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
Revenue
18.96M
18.33M
30.02M
41.1M
36.21M
43.96M
53.35M
64.75M
78.59M
95.39M
Revenue %
-
-3.3
63.79
36.88
-11.88
21.37
21.37
21.37
21.37
Operating Cash Flow
-2.91M
-2.1M
-2.57M
-3.06M
-4.83M
-4.93M
-5.99M
-7.26M
-8.82M
-10.7M
Operating Cash Flow %
-15.33
-11.43
-8.55
-7.44
-13.34
-11.22
-11.22
-11.22
-11.22
Cap Ex
-679.35k
-383.59k
-279.72k
-1.55M
-131.72k
-944.91k
-1.15M
-1.39M
-1.69M
-2.05M
Cap Ex %
-3.58
-2.09
-0.93
-3.78
-0.36
-2.15
-2.15
-2.15
-2.15
Free Cash Flow
-3.58M
-2.48M
-2.85M
-4.61M
-4.96M
-5.88M
-7.13M
-8.66M
-10.51M
-12.75M
Weighted Average Cost Of Capital
Price
1.89
Beta
Diluted Shares Outstanding
16.37M
Costof Debt
3.75
Tax Rate
After Tax Cost Of Debt
3.75
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
122.81k
Total Equity
30.94M
Total Capital
31.06M
Debt Weighting
0.4
Equity Weighting
99.6
Wacc
10.94
Build Up Free Cash Flow
Year
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
Revenue
18.96M
18.33M
30.02M
41.1M
36.21M
43.96M
53.35M
64.75M
78.59M
95.39M
Operating Cash Flow
-2.91M
-2.1M
-2.57M
-3.06M
-4.83M
-4.93M
-5.99M
-7.26M
-8.82M
-10.7M
Cap Ex
-679.35k
-383.59k
-279.72k
-1.55M
-131.72k
-944.91k
-1.15M
-1.39M
-1.69M
-2.05M
Free Cash Flow
-3.58M
-2.48M
-2.85M
-4.61M
-4.96M
-5.88M
-7.13M
-8.66M
-10.51M
-12.75M
Wacc
10.94
10.94
10.94
10.94
10.94
Pv Lfcf
-5.3M
-5.79M
-6.34M
-6.94M
-7.59M
Sum Pv Lfcf
-31.95M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
10.94
Free Cash Flow T1
-13.26M
Terminal Value
-191.04M
Present Terminal Value
-113.67M
Intrinsic Value
Enterprise Value
-145.62M
Net Debt
-37.32M
Equity Value
-108.3M
Diluted Shares Outstanding
16.37M
Equity Value Per Share
-6.62
Projected DCF
-6.62 1.285%
