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%)
Operating Data
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
Ebitda
-8.05M
-1.88M
-1.8M
-4.98M
-1.23M
-7.45M
-10.57M
-14.98M
-21.25M
-30.13M
Ebitda %
-244.69
-27.18
-23.62
-48.65
-9.78
-41.84
-41.84
-41.84
-41.84
Ebit
-8.55M
-2.81M
-3.24M
-7.1M
-4.55M
-10.29M
-14.59M
-20.69M
-29.33M
-41.59M
Ebit %
-259.91
-40.71
-42.46
-69.41
-36.25
-57.77
-57.77
-57.77
-57.77
Depreciation
500.62k
935.23k
1.44M
2.12M
3.32M
3.38M
4.79M
6.79M
9.63M
13.66M
Depreciation %
15.22
13.52
18.85
20.76
26.47
18.96
18.96
18.96
18.96
Balance Sheet
Year
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
Total Cash
277.44k
1.26M
72.89k
1.85M
1.7M
2.11M
2.99M
4.24M
6.02M
8.53M
Total Cash %
8.43
18.17
0.96
18.11
13.56
11.85
11.85
11.85
11.85
Receivables
-
59.33k
119.24k
751.45k
919.25k
608.47k
862.82k
1.22M
1.73M
2.46M
Receivables %
-
0.86
1.56
7.34
7.32
3.42
3.42
3.42
3.42
Inventories
-
-
-0
862.86k
-
300.24k
425.75k
603.73k
856.11k
1.21M
Inventories %
-
-
-
8.43
-
1.69
1.69
1.69
1.69
Payable
719.39k
151.07k
567.12k
3.78M
1.83M
2.96M
4.2M
5.95M
8.44M
11.96M
Payable %
21.87
2.18
7.44
36.97
14.61
16.62
16.62
16.62
16.62
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
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
Ebitda
-8.05M
-1.88M
-1.8M
-4.98M
-1.23M
-7.45M
-10.57M
-14.98M
-21.25M
-30.13M
Ebit
-8.55M
-2.81M
-3.24M
-7.1M
-4.55M
-10.29M
-14.59M
-20.69M
-29.33M
-41.59M
Tax Rate
-
-
-
-
-
-
-
-
-
-
Ebiat
-10.1M
-3.61M
-3.48M
-10.88M
-4.55M
-10.29M
-14.59M
-20.69M
-29.33M
-41.59M
Depreciation
500.62k
935.23k
1.44M
2.12M
3.32M
3.38M
4.79M
6.79M
9.63M
13.66M
Receivables
-
59.33k
119.24k
751.45k
919.25k
608.47k
862.82k
1.22M
1.73M
2.46M
Inventories
-
-
-0
862.86k
-
300.24k
425.75k
603.73k
856.11k
1.21M
Payable
719.39k
151.07k
567.12k
3.78M
1.83M
2.96M
4.2M
5.95M
8.44M
11.96M
Cap Ex
-2.84k
-389.08k
-
-47.05k
-132k
-257.29k
-364.84k
-517.35k
-733.62k
-1.04M
Ufcf
-8.88M
-3.7M
-1.69M
-7.08M
-2.61M
-6.03M
-9.31M
-13.2M
-18.71M
-26.54M
Wacc
12.53
12.53
12.53
12.53
12.53
Pv Ufcf
-5.36M
-7.35M
-9.26M
-11.67M
-14.71M
Sum Pv Ufcf
-48.35M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
12.53
Free Cash Flow T1
-27.07M
Terminal Value
-257.04M
Present Terminal Value
-142.45M
Intrinsic Value
Enterprise Value
-190.8M
Net Debt
18.96M
Equity Value
-209.76M
Diluted Shares Outstanding
69.8M
Equity Value Per Share
-3.01
Projected DCF
-3.01 1%
