Discounted Cash Flow
Amplitude, 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 | $68.4m | $-33.5m | $-16.7m | -49.0% | $-1.38 |
| 2020 | $102.5m (49.7%) | $-24.6m (26.7%) | $-11.4m (31.8%) | -24.0% (51.1%) | $-0.98 (29.0%) |
| 2021 | $167.3m (63.2%) | $-75.0m (-205.2%) | $-33.2m (-192.2%) | -44.8% (-87.0%) | $-1.46 (-49.0%) |
| 2022 | $238.1m (42.3%) | $-93.4m (-24.5%) | $-9.0m (72.9%) | -39.2% (12.5%) | $-0.84 (42.5%) |
| 2023 | $276.3m (16.1%) | $-90.4m (3.2%) | $24.4m (370.1%) | -32.7% (16.6%) | $-0.77 (8.3%) |
| 2024 | $299.3m (8.3%) | $-94.3m (-4.4%) | $16.8m (-31.1%) | -31.5% (3.6%) | $-0.76 (1.3%) |
| 2025 | $343.2m (14.7%) | $-88.5m (6.1%) | $28.2m (68.1%) | -25.8% (18.1%) | $-0.67 (11.8%) |
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.