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.
1.88 USD
-0.13 (-6.91%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
18.33M
30.02M
41.1M
36.21M
35.88M
43.76M
53.38M
65.11M
79.41M
96.85M
Revenue %
-
63.79
36.88
-11.88
-0.92
21.97
21.97
21.97
21.97
Operating Cash Flow
-2.1M
-2.57M
-3.06M
-4.83M
-11.46M
-6.36M
-7.76M
-9.47M
-11.55M
-14.08M
Operating Cash Flow %
-11.43
-8.55
-7.44
-13.34
-31.93
-14.54
-14.54
-14.54
-14.54
Cap Ex
-383.59k
-279.72k
-1.55M
-131.72k
-863.99k
-837.87k
-1.02M
-1.25M
-1.52M
-1.85M
Cap Ex %
-2.09
-0.93
-3.78
-0.36
-2.41
-1.91
-1.91
-1.91
-1.91
Free Cash Flow
-2.48M
-2.85M
-4.61M
-4.96M
-12.32M
-7.2M
-8.78M
-10.71M
-13.07M
-15.94M
Weighted Average Cost Of Capital
Price
1.88
Beta
Diluted Shares Outstanding
17.07M
Costof Debt
12.82
Tax Rate
After Tax Cost Of Debt
12.55
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
63.42k
Total Equity
32.09M
Total Capital
32.15M
Debt Weighting
0.2
Equity Weighting
99.8
Wacc
10.94
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
18.33M
30.02M
41.1M
36.21M
35.88M
43.76M
53.38M
65.11M
79.41M
96.85M
Operating Cash Flow
-2.1M
-2.57M
-3.06M
-4.83M
-11.46M
-6.36M
-7.76M
-9.47M
-11.55M
-14.08M
Cap Ex
-383.59k
-279.72k
-1.55M
-131.72k
-863.99k
-837.87k
-1.02M
-1.25M
-1.52M
-1.85M
Free Cash Flow
-2.48M
-2.85M
-4.61M
-4.96M
-12.32M
-7.2M
-8.78M
-10.71M
-13.07M
-15.94M
Wacc
10.94
10.94
10.94
10.94
10.94
Pv Lfcf
-6.49M
-7.14M
-7.84M
-8.62M
-9.48M
Sum Pv Lfcf
-39.58M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
10.94
Free Cash Flow T1
-16.57M
Terminal Value
-238.68M
Present Terminal Value
-142.01M
Intrinsic Value
Enterprise Value
-181.58M
Net Debt
-44.58M
Equity Value
-137M
Diluted Shares Outstanding
17.07M
Equity Value Per Share
-8.03
Projected DCF
-8.03 1.234%
