investorscraft@gmail.com

Intrinsic Value of Domo, Inc. (DOMO)

Previous Close$9.47
Intrinsic Value
Upside potential
Previous Close
$9.47

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-01-31 and quarterly data as of 2023-07-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %19.7NaN
Revenue, $309NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m398NaN
Operating income, $m-89NaN
EBITDA, $m-67NaN
Interest expense (income), $mNaN
Earnings before tax, $m-104NaN
Tax expense, $m1NaN
Net income, $m-106NaN

BALANCE SHEET

Cash and short-term investments, $m67NaN
Total assets, $m242NaN
Adjusted assets (=assets-cash), $m176NaN
Average production assets, $m32NaN
Working capital, $m-80NaN
Total debt, $m114NaN
Total liabilities, $m389NaN
Total equity, $m-146NaN
Debt-to-equity ratio-0.775NaN
Adjusted equity ratio-1.184NaN

CASH FLOW

Net income, $m-106NaN
Depreciation, amort., depletion, $m22NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-11NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-8NaN
Free cash flow, $m-3NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-80
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount