Discounted Cash Flow
American Bitcoin Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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) |
|---|---|---|---|---|---|
| 2018 | $10.5m | $-2.5m | — | -23.5% | — |
| 2019 | $10.9m (4.2%) | $-12.5m (-407.8%) | $-9.0m | -114.5% (-387.2%) | — |
| 2020 | $12.6m (15.1%) | $-15.5m (-24.2%) | $-14.5m (-60.3%) | -123.6% (-7.9%) | — |
| 2021 | $20.7m (64.5%) | $-31.3m (-101.7%) | $-8.2m (43.4%) | -151.5% (-22.6%) | $-24.44 |
| 2022 | $13.6m (-34.0%) | $-80.0m (-155.4%) | $-10.9m (-33.2%) | -586.4% (-287.2%) | $-27.33 (-11.8%) |
| 2023 | $6.8m (-49.9%) | $-11.6m (85.5%) | $-7.8m (28.8%) | -169.4% (71.1%) | $-31.21 (-14.2%) |
| 2024 | $20.5m (200.4%) | $-21.3m (-84.0%) | $-4.5m (42.5%) | -103.7% (38.8%) | $-0.51 (98.4%) |
| 2025 | $185.2m (801.5%) | $-153.2m (-619.1%) | $-346.8m (-7656.1%) | -82.7% (20.2%) | $-0.17 (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.