Intrinsic value of Ebix, Inc. (EBIX)

[per Chepakovich valuation model]

other valuations of EBIX

[per Chepakovich valuation model]  See other valuations of EBIX stock

Previous Close$28.53
Intrinsic Value
Upside potential
Previous Close
$28.53

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2019-12-31 and quarterly data as of 2020-09-30.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  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 year2019(a)2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

INCOME STATEMENT

Revenue growth rate, %16.6NaN
Revenue, $581NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m425NaN
Operating income, $m156NaN
EBITDA, $m180NaN
Interest expense (income), $mNaN
Earnings before tax, $m97NaN
Tax expense, $m0NaN
Net income, $m97NaN

BALANCE SHEET

Cash and short-term investments, $m118NaN
Total assets, $m1592NaN
Adjusted assets (=assets-cash), $m1474NaN
Average production assets, $m1089NaN
Working capital, $m129NaN
Total debt, $m715NaN
Total liabilities, $m992NaN
Total equity, $m599NaN
Debt-to-equity ratio1.192NaN
Adjusted equity ratio0.342NaN

CASH FLOW

Net income, $m97NaN
Depreciation, amort., depletion, $m24NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m61NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-13NaN
Free cash flow, $m74NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m129
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN