Discounted Cash Flow
Powerfleet, 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 | $41.0m | $-3.9m | $3.5m | -9.4% | $-0.26 |
| 2018 | $53.1m (29.6%) | $-5.8m (-50.2%) | $-2.0m (-155.3%) | -11.0% (-15.9%) | $-0.34 (-30.8%) |
| 2019 | $81.9m (54.4%) | $-12.0m (-107.3%) | $-8.3m (-325.6%) | -14.7% (-34.3%) | $-0.59 (-73.5%) |
| 2020 | $113.6m (38.7%) | $-13.6m (-12.9%) | $5.5m (165.9%) | -12.0% (18.6%) | $-0.46 (22.0%) |
| 2021 | $126.2m (11.1%) | $-18.1m (-32.8%) | $-8.4m (-253.7%) | -14.3% (-19.5%) | $-0.52 (-13.0%) |
| 2022 | $135.2m (7.1%) | $-11.9m (34.1%) | $-2.3m (73.0%) | -8.8% (38.5%) | $-0.34 (34.6%) |
| 2023 | $133.7m (-1.1%) | $-17.3m (-45.4%) | $933.0k (141.1%) | -12.9% (-46.9%) | $-0.49 (-44.1%) |
| 2025 | $362.5m (171.1%) | $-51.0m (-194.7%) | $-23.4m (-2603.0%) | -14.1% (-8.7%) | $-0.43 (12.2%) |
| 2026 | $443.8m (22.4%) | $-20.6m (59.7%) | $8.8m (137.9%) | -4.6% (67.1%) | $-0.15 (65.1%) |
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.