Discounted Cash Flow Calculation for NasdaqCM:YAYO using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value using the 2 stage method.
We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
Note: Free cash flow to equity valuations ignore the company's cash or debt.
NasdaqCM:YAYO DCF 1st Stage: Next 10 year cash flow forecast
The current share price of
is above its future cash flow value.
Often investors are willing to pay a
for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
is considered below, and whether this is a fair price.
Price based on past earnings
YayYo's earnings available for a low price, and how does
this compare to other companies in the same industry?
In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as YayYo has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.
This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.
Show me the analysis anyway
The future performance of a company is measured in the same way as past
performance, by looking at estimated
and how much profit it is expected to make.
Future estimates come from
professional analysts. Just like forecasting the weather, they don’t always get
Expected Transportation industry annual growth in earnings.
Earnings growth vs Low Risk Savings
expected to grow at an
Unable to compare YayYo's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
Unable to compare YayYo's earnings growth to the United States of America market average as no estimate data is available.
Unable to compare YayYo's revenue growth to the United States of America market average as no estimate data is available.
Unable to determine if YayYo is high growth as no earnings estimate data is available.
Unable to determine if YayYo is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
YayYo's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
has a total score of
0/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
TENURE AS CEO
Mr. Jonathan H. Rosen, also known as Jon, has been Chief Executive Officer of YayYo, Inc. since February 1, 2019. Mr. Rosen served as the Vice President of Sales and Business Development at Spot Runner, Inc. since September 2008. Mr. Rosen is an Advisor of Mefeedia, Inc. He has experience in sales and business development for Internet companies with a specialization in advertising and e-commerce. He has 30 years of Internet advertising and search experience with companies that range from successful startups to Fortune 500 media companies. He served as Corporate Officer of Spot Runner, Inc. where he ran its online, search and local business. Mr. Rosen served as the Senior Vice President of Web Business Operations at Autobytel Inc., from June 2006 to August 8, 2008, also served as its Vice President of Website Operations since June 28, 2006 and was responsible for leading online advertising, search and syndication. He served as Chief Marketing Officer of Autobytel Inc. and served as its corporate officer. He served as an Executive Director for Strategy and Business Development at America Online's Search & Directional Media Group, was the architect of America Online's SEM and SEO division and was at AOL from June 2002 to April 2006. Mr. Rosen served as head of strategy and business development for AOL's Search and Directional Media Group, where he launched its search marketing programs and oversaw strategy, corporate development and new business initiatives related to Search, ecommerce and travel products. Mr. Rosen founded BigSofte, Inc. and also served as its Chief Executive Officer, a Parametric Search vendor from June 2000 to May 2002. Prior thereto he served as the President of iProspect, a Search Marketing Consulting Firm. He served at iProspect from July 1999 to February 2001. Mr. Rosen served in several senior roles in Media and Information Technology Companies, including Sungard Technologies, EMC and OTG Software. He served as the Chief Operating Officer for SunGard Technology, a wholly-owned subsidiary of SunGard, where he produced the subsidiary's first profitable year, on the heels of several annual losses. Previously, he served in senior positions at EMC, Data General and other enterprise Software Companies. He has been a Director of SearchForce Inc. since February 2010. He serves as a Member of the Board of Advisors at Market Hardware Inc. Mr. Rosen holds a B.A. in Business and Psychology from the University of Arizona.
Insufficient data for Jon to compare compensation growth.
Insufficient data for Jon to establish whether their remuneration is reasonable compared to companies of similar size in United States of America.
Management Team Tenure
Average tenure and age of the
management team in years:
The average tenure for the YayYo management team is less than 2 years, this suggests a new team.
Founder & Director
CFO, Secretary & Director
Chief Operating Officer
Chief Executive Officer
Board of Directors Tenure
Average tenure and age of the
board of directors in years:
The average tenure for the YayYo board of directors is less than 3 years, this suggests a new board.
Board of Directors
Founder & Director
CFO, Secretary & Director
Who owns this company?
Recent Insider Trading
No 3 month open market individual insider trading information.
YayYo, Inc., through its subsidiaries, engages in developing vehicle rental platform in the United States. It operates Rideshare Platform, an online peer-to-peer booking platform that rents standard passenger vehicles to self-employed ridesharing drivers; and manages a fleet of standard passenger vehicles to be rented directly to drivers in the ridesharing economy through the Rideshare Platform. The company was founded in 2016 and is based in Beverly Hills, California.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.