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.
1.75 USD
0.01 (0.571%)
Operating Data
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
Ebitda
-8.79M
-2.03M
-3.64M
-6.63M
-18.08M
-11.58M
-14.12M
-17.23M
-21.01M
-25.63M
Ebitda %
-47.97
-6.75
-8.86
-18.32
-50.39
-26.46
-26.46
-26.46
-26.46
Ebit
-10.45M
-3.12M
-4.47M
-7.35M
-19.24M
-13.32M
-16.24M
-19.81M
-24.16M
-29.47M
Ebit %
-56.99
-10.38
-10.87
-20.29
-53.62
-30.43
-30.43
-30.43
-30.43
Depreciation
1.65M
1.09M
828.16k
713.13k
1.16M
1.74M
2.12M
2.59M
3.15M
3.85M
Depreciation %
9.01
3.63
2.02
1.97
3.23
3.97
3.97
3.97
3.97
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
33.05M
75.43M
40.71M
54.57M
51.07M
43.68M
53.28M
64.98M
79.26M
96.67M
Total Cash %
180.28
251.26
99.06
150.69
142.34
99.81
99.81
99.81
99.81
Receivables
5.21M
7.6M
5.66M
5.01M
7.78M
9.02M
11M
13.42M
16.36M
19.96M
Receivables %
28.41
25.31
13.78
13.84
21.69
20.61
20.61
20.61
20.61
Inventories
199.29k
2.26M
3.93M
-
-
1.59M
1.94M
2.37M
2.88M
3.52M
Inventories %
1.09
7.52
9.56
-
-
3.63
3.63
3.63
3.63
Payable
2.31M
2.09M
1.97M
1.5M
1.51M
2.86M
3.49M
4.26M
5.2M
6.34M
Payable %
12.61
6.95
4.79
4.15
4.21
6.54
6.54
6.54
6.54
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
Weighted Average Cost Of Capital
Price
1.75
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
29.87M
Total Capital
29.93M
Debt Weighting
0.21
Equity Weighting
99.79
Wacc
11.2
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
Ebitda
-8.79M
-2.03M
-3.64M
-6.63M
-18.08M
-11.58M
-14.12M
-17.23M
-21.01M
-25.63M
Ebit
-10.45M
-3.12M
-4.47M
-7.35M
-19.24M
-13.32M
-16.24M
-19.81M
-24.16M
-29.47M
Tax Rate
2.05
2.05
2.05
2.05
2.05
2.05
2.05
2.05
2.05
2.05
Ebiat
-10.56M
-5.36M
-3.31M
-7.34M
-18.84M
-12.57M
-15.33M
-18.7M
-22.8M
-27.81M
Depreciation
1.65M
1.09M
828.16k
713.13k
1.16M
1.74M
2.12M
2.59M
3.15M
3.85M
Receivables
5.21M
7.6M
5.66M
5.01M
7.78M
9.02M
11M
13.42M
16.36M
19.96M
Inventories
199.29k
2.26M
3.93M
-
-
1.59M
1.94M
2.37M
2.88M
3.52M
Payable
2.31M
2.09M
1.97M
1.5M
1.51M
2.86M
3.49M
4.26M
5.2M
6.34M
Cap Ex
-383.59k
-279.72k
-1.55M
-131.72k
-863.99k
-837.87k
-1.02M
-1.25M
-1.52M
-1.85M
Ufcf
-12.38M
-9.23M
-3.88M
-2.64M
-21.31M
-13.14M
-15.93M
-19.43M
-23.7M
-28.91M
Wacc
11.2
11.2
11.2
11.2
11.2
Pv Ufcf
-11.82M
-12.88M
-14.13M
-15.5M
-17M
Sum Pv Ufcf
-71.33M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
11.2
Free Cash Flow T1
-30.06M
Terminal Value
-417.36M
Present Terminal Value
-245.43M
Intrinsic Value
Enterprise Value
-316.76M
Net Debt
-44.58M
Equity Value
-272.17M
Diluted Shares Outstanding
17.07M
Equity Value Per Share
-15.95
Projected DCF
-15.95 1.11%
