Discounted Cash Flow
Alti Global, Inc.
—
—
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) |
|---|---|---|---|---|---|
| 2021 | $75.7m | $-1.0m | $-1.0m | -1.4% | $-0.06 |
| 2022 | $76.9m (1.5%) | $8.8m (947.9%) | $8.8m (947.9%) | 11.4% (935.0%) | $0.40 (766.7%) |
| 2023 | $250.9m (226.4%) | $-162.6m (-1952.2%) | $-82.3m (-1037.9%) | -64.8% (-667.5%) | $-2.65 (-762.5%) |
| 2024 | $206.9m (-17.5%) | $-103.0m (36.6%) | $-58.4m (29.1%) | -49.8% (23.2%) | $-1.59 (40.0%) |
| 2025 | $255.0m (23.2%) | $-119.7m (-16.2%) | $-380.0k (99.3%) | -46.9% (5.7%) | $-1.23 (22.6%) |
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.