FMP

FMP

Enter

YAYO - EVmo, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/YAYO.png

EVmo, Inc.

YAYO

PNK

EVmo, Inc., through its subsidiaries, engages in the ridesharing and vehicle rental businesses in the United States. It operates Rideshare Platform, an online bookings platform which maintains a fleet of passenger vehicles and transit vans for use in last-mile logistical space to rent drivers in the ridesharing and delivery economies through the Rideshare Platform. The company was formerly known as Rideshare Rental, Inc. and changed its name to EVmo, Inc. in February 2021.EVmo, Inc. was incorporated in 2016 and is headquartered in Beverly Hills, California.

0.0001 USD

0 (0%)

Free Cash Flow

Year

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

Revenue

3.29M

6.91M

7.62M

10.24M

12.56M

17.81M

25.25M

35.81M

50.78M

72M

Revenue %

-

110.21

10.21

34.31

22.69

41.8

41.8

41.8

41.8

Operating Cash Flow

-424.16k

-3.42M

536.72k

-2.5M

-7.45M

-4.95M

-7.02M

-9.96M

-14.12M

-20.02M

Operating Cash Flow %

-12.89

-49.4

7.04

-24.44

-59.35

-27.81

-27.81

-27.81

-27.81

Cap Ex

-2.84k

-389.08k

-

-47.05k

-132k

-257.29k

-364.84k

-517.35k

-733.62k

-1.04M

Cap Ex %

-0.09

-5.63

-

-0.46

-1.05

-1.44

-1.44

-1.44

-1.44

Free Cash Flow

-427k

-3.81M

536.72k

-2.55M

-7.59M

-5.21M

-7.39M

-10.48M

-14.85M

-21.06M

Weighted Average Cost Of Capital

Price

0

Beta

Diluted Shares Outstanding

69.8M

Costof Debt

12.53

Tax Rate

After Tax Cost Of Debt

12.53

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

20.67M

Total Equity

6.98k

Total Capital

20.67M

Debt Weighting

99.97

Equity Weighting

0.03

Wacc

12.53

Build Up Free Cash Flow

Year

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

Revenue

3.29M

6.91M

7.62M

10.24M

12.56M

17.81M

25.25M

35.81M

50.78M

72M

Operating Cash Flow

-424.16k

-3.42M

536.72k

-2.5M

-7.45M

-4.95M

-7.02M

-9.96M

-14.12M

-20.02M

Cap Ex

-2.84k

-389.08k

-

-47.05k

-132k

-257.29k

-364.84k

-517.35k

-733.62k

-1.04M

Free Cash Flow

-427k

-3.81M

536.72k

-2.55M

-7.59M

-5.21M

-7.39M

-10.48M

-14.85M

-21.06M

Wacc

12.53

12.53

12.53

12.53

12.53

Pv Lfcf

-4.63M

-5.83M

-7.35M

-9.26M

-11.67M

Sum Pv Lfcf

-38.75M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

12.53

Free Cash Flow T1

-21.49M

Terminal Value

-204.05M

Present Terminal Value

-113.08M

Intrinsic Value

Enterprise Value

-151.83M

Net Debt

18.96M

Equity Value

-170.8M

Diluted Shares Outstanding

69.8M

Equity Value Per Share

-2.45

Projected DCF

-2.45 1%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2024 © Financial Modeling Prep