Discounted Cash Flow
Amplify Energy Corp.
—
—
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) |
|---|---|---|---|---|---|
| 2015 | $365.1m | $-1.8b | $213.4m | -492.2% | $-232.74 |
| 2017 | $228.8m (-37.4%) | $-85.1m (95.3%) | $119.6m (-43.9%) | -37.2% (92.4%) | $-3.39 (98.5%) |
| 2018 | $208.6m (-8.8%) | $49.8m (158.5%) | $107.2m (-10.4%) | 23.9% (164.2%) | $1.91 (156.3%) |
| 2019 | $275.6m (32.1%) | $-35.2m (-170.7%) | $47.3m (-55.9%) | -12.8% (-153.5%) | $-1.20 (-162.8%) |
| 2020 | $202.1m (-26.6%) | $-0 (100.0%) | $74.3m (57.2%) | -0.0% (100.0%) | $-12.34 (-928.3%) |
| 2021 | $342.9m (69.6%) | $-32.1m | $63.0m (-15.3%) | -9.4% | $-0.84 (93.2%) |
| 2022 | $458.5m (33.7%) | $57.9m (280.5%) | $29.7m (-52.9%) | 12.6% (235.0%) | $1.44 (271.4%) |
| 2023 | $307.6m (-32.9%) | $392.8m (578.6%) | $110.2m (271.5%) | 127.7% (911.4%) | $9.63 (568.8%) |
| 2024 | $294.7m (-4.2%) | $12.9m (-96.7%) | $-22.1m (-120.0%) | 4.4% (-96.6%) | $0.31 (-96.8%) |
| 2025 | $263.4m (-10.6%) | $44.0m (239.6%) | $-36.1m (-63.8%) | 16.7% (280.0%) | $1.03 (232.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.