What is IZEA Worldwide, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on IZEA Worldwide, Inc.'s reported free cash flow gives $6.02 per share. The share price was $2.59 on September 25, 2026, 57% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 6.5% | 10.0% | $4.70 | +81% |
| Base | 11.5% | 9.0% | $6.02 | +132% |
| Bull | 16.5% | 8.0% | $8.64 | +234% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $7.02 | $7.33 | $7.71 | $8.18 | $8.79 |
| 8.0% | $6.27 | $6.47 | $6.71 | $6.99 | $7.34 |
| 9.0% | $5.72 | $5.86 | $6.02 | $6.20 | $6.42 |
| 10.0% | $5.30 | $5.40 | $5.51 | $5.64 | $5.79 |
| 11.0% | $4.98 | $5.05 | $5.13 | $5.22 | $5.32 |
Where the presets come from
Base: years 1 to 5 grow at IZEA Worldwide, Inc.'s revenue growth rate over the last 5 fiscal years (11.7% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions