FMP

FMP

Enter

IAC - IAC InterActive Corp...

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

IAC InterActive Corp.

IAC

NASDAQ

IAC/InterActiveCorp operates as a media and internet company worldwide. The company publishes original and engaging digital content in the form of articles, illustrations, and videos and images across entertainment, food, home, beauty, travel, health, family, luxury, and fashion areas; and magazines related to women and lifestyle. It also operates a digital marketplace that connects home service professionals with consumers for repairing, remodeling, cleaning, landscaping, maintenance, and enhancement services under the Angi Ads, Angi Leads, and Angi Services brands. In addition, the company operates websites that offer general search services and information, including Ask.com, a search site with a variety of fresh and contemporary content; Reference.com that offers content across select vertical categories; Consumersearch.com, which offers content designed to simplify the product research process; and Shopping.net, a vertical shopping search site that contains a mix of search services and/or content targeted to various user or segment demographics, as well as offers direct-to-consumer downloadable desktop applications. Further, it offers Care.com, an online destination for families to connect with caregivers for their children, aging parents, pets, and homes; develops and provides subscription mobile applications across the communication, language, weather, business, health, and lifestyle verticals; a technology driven staffing platform for flexible W-2 work under the Bluecrew name; a platform to connect healthcare professionals with job opportunities under the Vivian Health name; The Daily Beast, a website dedicated to news, commentary, culture, and entertainment that publishes original reporting and opinion; and production and producer services for feature films for sale and distribution through theatrical releases and video-on-demand services. The company was formerly known as IAC HOLDINGS, INC. IAC/InterActiveCorp is headquartered in New York, New York.

47.12 USD

2.56 (5.43%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

2.76B

3.7B

5.24B

4.37B

3.81B

4.24B

4.73B

5.28B

5.88B

6.56B

Revenue %

-

33.82

41.51

-16.62

-12.78

11.48

11.48

11.48

11.48

Ebitda

486.01M

949.66M

-906.45M

1.1B

-4.23M

432.65M

482.33M

537.71M

599.45M

668.29M

Ebitda %

17.58

25.67

-17.31

25.14

-0.11

10.19

10.19

10.19

10.19

Ebit

260.33M

764.07M

-1.42B

524.77M

-4.23M

126.75M

141.3M

157.53M

175.61M

195.78M

Ebit %

9.42

20.65

-27.05

12.02

-0.11

2.99

2.99

2.99

2.99

Depreciation

225.69M

185.59M

509.63M

572.76M

-

305.9M

341.03M

380.18M

423.84M

472.51M

Depreciation %

8.16

5.02

9.73

13.12

-

7.21

7.21

7.21

7.21

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

3.59B

2.14B

1.66B

1.45B

1.8B

2.29B

2.55B

2.85B

3.17B

3.54B

Total Cash %

129.9

57.8

31.65

33.14

47.23

53.96

53.96

53.96

53.96

Receivables

257.67M

693.21M

607.81M

536.65M

519.69M

556.96M

620.92M

692.22M

771.7M

860.31M

Receivables %

9.32

18.74

11.61

12.29

13.65

13.12

13.12

13.12

13.12

Inventories

248.09M

30.71M

-

-

-

83.23M

92.78M

103.44M

115.31M

128.55M

Inventories %

8.97

0.83

-

-

-

1.96

1.96

1.96

1.96

Payable

88.85M

203.17M

133.1M

105.51M

71.99M

132.05M

147.22M

164.12M

182.97M

203.98M

Payable %

3.21

5.49

2.54

2.42

1.89

3.11

3.11

3.11

3.11

Cap Ex

-60.73M

-90.21M

-139.75M

-141.36M

-65.51M

-104.1M

-116.06M

-129.38M

-144.24M

-160.8M

Cap Ex %

-2.2

-2.44

-2.67

-3.24

-1.72

-2.45

-2.45

-2.45

-2.45

Weighted Average Cost Of Capital

Price

47.12

Beta

Diluted Shares Outstanding

83.1M

Costof Debt

4.11

Tax Rate

After Tax Cost Of Debt

3.2

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

1.97B

Total Equity

3.92B

Total Capital

5.88B

Debt Weighting

33.44

Equity Weighting

66.56

Wacc

7.97

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

2.76B

3.7B

5.24B

4.37B

3.81B

4.24B

4.73B

5.28B

5.88B

6.56B

Ebitda

486.01M

949.66M

-906.45M

1.1B

-4.23M

432.65M

482.33M

537.71M

599.45M

668.29M

Ebit

260.33M

764.07M

-1.42B

524.77M

-4.23M

126.75M

141.3M

157.53M

175.61M

195.78M

Tax Rate

22.03

22.03

22.03

22.03

22.03

22.03

22.03

22.03

22.03

22.03

Ebiat

287.58M

619.15M

-1.11B

380.13M

-3.3M

103.87M

115.8M

129.09M

143.92M

160.44M

Depreciation

225.69M

185.59M

509.63M

572.76M

-

305.9M

341.03M

380.18M

423.84M

472.51M

Receivables

257.67M

693.21M

607.81M

536.65M

519.69M

556.96M

620.92M

692.22M

771.7M

860.31M

Inventories

248.09M

30.71M

-

-

-

83.23M

92.78M

103.44M

115.31M

128.55M

Payable

88.85M

203.17M

133.1M

105.51M

71.99M

132.05M

147.22M

164.12M

182.97M

203.98M

Cap Ex

-60.73M

-90.21M

-139.75M

-141.36M

-65.51M

-104.1M

-116.06M

-129.38M

-144.24M

-160.8M

Ufcf

35.64M

610.69M

-692.97M

855.09M

-85.37M

245.23M

282.42M

314.85M

351M

391.31M

Wacc

7.97

7.97

7.97

7.97

7.97

Pv Ufcf

227.13M

242.26M

250.14M

258.28M

266.69M

Sum Pv Ufcf

1.24B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

7.97

Free Cash Flow T1

399.13M

Terminal Value

6.68B

Present Terminal Value

4.55B

Intrinsic Value

Enterprise Value

5.8B

Net Debt

168.68M

Equity Value

5.63B

Diluted Shares Outstanding

83.1M

Equity Value Per Share

67.72

Projected DCF

67.72 0.304%

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