Discounted Cash Flow
Airsculpt Technologies, 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) |
|---|---|---|---|---|---|
| 2019 | $41.2m | $-2.2m | $499.0k | -5.4% | — |
| 2020 | $62.8m (52.2%) | $7.6m (442.5%) | $10.3m (1957.7%) | 12.1% (325.0%) | $1.00 |
| 2021 | $133.3m (112.4%) | $10.9m (43.6%) | $19.5m (90.1%) | 8.2% (-32.4%) | $0.19 (-81.0%) |
| 2022 | $168.8m (26.6%) | $-11.3m (-203.8%) | $11.5m (-40.9%) | -6.7% (-182.0%) | $-0.26 (-239.0%) |
| 2023 | $195.9m (16.1%) | $3.0m (126.5%) | $14.0m (21.8%) | 1.5% (122.9%) | $-0.08 (70.1%) |
| 2024 | $180.3m (-7.9%) | $-8.1m (-368.9%) | $-2.7m (-118.9%) | -4.5% (-392.2%) | $-0.14 (-81.3%) |
| 2025 | $151.8m (-15.8%) | $-17.6m (-118.8%) | $692.0k (126.0%) | -11.6% (-159.9%) | $-0.19 (-34.9%) |
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.