Discounted Cash Flow
Atlas Energy Solutions Inc.
—
—
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) |
|---|---|---|---|---|---|
| 2017 | $0 | $-0 | $-8.6m | — | — |
| 2018 | $0 | $-7.0m (-4355319275.0%) | $-6.1m (29.3%) | — | — |
| 2019 | $12.0m | $3.8m (154.5%) | $4.0m (165.5%) | 31.7% | — |
| 2020 | $136.6k (-98.9%) | $-6.0m (-258.9%) | $-3.4m (-185.5%) | -4414.1% (-14031.1%) | — |
| 2021 | $172.4m (126142.3%) | $4.3m (170.6%) | $2.0m (158.3%) | 2.5% (100.1%) | — |
| 2022 | $482.7m (180.0%) | $217.0m (4996.4%) | $116.4m (5765.0%) | 45.0% (1720.2%) | — |
| 2023 | $614.0m (27.2%) | $54.6m (-74.9%) | $-66.5m (-157.1%) | 8.9% (-80.2%) | — |
| 2024 | $1.1b (72.0%) | $59.9m (9.9%) | $-117.5m (-76.8%) | 5.7% (-36.1%) | — |
| 2025 | $1.1b (3.7%) | $-50.3m (-183.9%) | $-30.9m (73.7%) | -4.6% (-180.9%) | — |
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.