Discounted Cash Flow
American Well Corp.
—
—
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) |
|---|---|---|---|---|---|
| 2018 | $114.0m | $362.0k | $-75.9m | 0.3% | $-1.30 |
| 2019 | $148.9m (30.6%) | $-1.2m (-424.9%) | $-83.2m (-9.6%) | -0.8% (-348.7%) | $-0.59 (54.3%) |
| 2020 | $245.3m (64.8%) | $-4.2m (-256.6%) | $-4.2m (95.0%) | -1.7% (-116.4%) | $-2.27 (-282.4%) |
| 2021 | $252.8m (3.1%) | $-448.0k (89.3%) | $-142.1m (-3288.1%) | -0.2% (89.6%) | $-0.69 (69.6%) |
| 2022 | $277.2m (9.7%) | $-1.6m (-266.7%) | $-192.6m (-35.6%) | -0.6% (-234.5%) | $-0.99 (-43.5%) |
| 2023 | $259.0m (-6.5%) | $-4.0m (-143.9%) | $-4.0m (97.9%) | -1.5% (-161.0%) | $-2.38 (-140.4%) |
| 2024 | $254.4m (-1.8%) | $-4.5m (-12.2%) | $-4.5m (-12.2%) | -1.8% (-14.2%) | $-13.88 (-483.2%) |
| 2025 | $249.3m (-2.0%) | $733.0k (116.3%) | $-66.0m (-1367.7%) | 0.3% (116.6%) | $-5.96 (57.1%) |
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.