Discounted Cash Flow
Able View Global Inc. Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2021 | $117.3m | $8.7m | $-2.1m | 7.4% | $0.23 |
| 2022 | $145.3m (23.8%) | $-120.4k (-101.4%) | $-13.0m (-529.3%) | -0.1% (-101.1%) | $0.20 (-13.0%) |
| 2023 | $149.0m (2.6%) | $-148.7k (-23.5%) | $25.0m (291.8%) | -0.1% (-20.4%) | $0.23 (15.0%) |
| 2024 | $128.9m (-13.5%) | $-7.4m (-4889.5%) | $-3.8m (-115.2%) | -5.8% (-5666.1%) | $-0.03 (-113.0%) |
| 2025 | $105.2m (-18.4%) | $820.0k (111.1%) | $-3.7m (3.7%) | 0.8% (113.5%) | $-0.05 (-66.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.