investorscraft@gmail.com

Intrinsic Value of Digital Media Solutions, Inc. (DMS)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  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)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %0.0NaN
Revenue, $391NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m434NaN
Operating income, $m-42NaN
EBITDA, $m-12NaN
Interest expense (income), $mNaN
Earnings before tax, $m-36NaN
Tax expense, $m-4NaN
Net income, $m-32NaN

BALANCE SHEET

Cash and short-term investments, $m49NaN
Total assets, $m227NaN
Adjusted assets (=assets-cash), $m178NaN
Average production assets, $m124NaN
Working capital, $m49NaN
Total debt, $m257NaN
Total liabilities, $m311NaN
Total equity, $m-84NaN
Debt-to-equity ratio-3.059NaN
Adjusted equity ratio-0.732NaN

CASH FLOW

Net income, $m-32NaN
Depreciation, amort., depletion, $m31NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-0NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-7NaN
Free cash flow, $m6NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m49
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount