FMP
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%
