Intrinsic value of Everbridge, Inc. (EVBG)

[per Chepakovich valuation model]

other valuations of EVBG

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

Previous Close$114.69
Intrinsic Value
Upside potential
Previous Close
$114.69

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 2020-12-31 and quarterly data as of 2020-12-31.
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 year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %35.0NaN
Revenue, $271NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m343NaN
Operating income, $m-72NaN
EBITDA, $m-29NaN
Interest expense (income), $mNaN
Earnings before tax, $m-96NaN
Tax expense, $m-2NaN
Net income, $m-93NaN

BALANCE SHEET

Cash and short-term investments, $m472NaN
Total assets, $m961NaN
Adjusted assets (=assets-cash), $m489NaN
Average production assets, $m237NaN
Working capital, $m362NaN
Total debt, $m442NaN
Total liabilities, $m709NaN
Total equity, $m252NaN
Debt-to-equity ratio1.750NaN
Adjusted equity ratio-0.449NaN

CASH FLOW

Net income, $m-93NaN
Depreciation, amort., depletion, $m43NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m16NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-3NaN
Free cash flow, $m19NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m362
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN