Discounted Cash Flow
Angi 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) |
|---|---|---|---|---|---|
| 2016 | $498.9m | $13.1m | $31.2m | 2.6% | $0.03 |
| 2017 | $736.4m (47.6%) | $-103.1m (-885.5%) | $15.0m (-52.0%) | -14.0% (-632.2%) | $-0.24 (-900.0%) |
| 2018 | $1.1b (53.8%) | $77.3m (175.0%) | $176.7m (1079.3%) | 6.8% (148.8%) | $0.16 (166.7%) |
| 2019 | $1.3b (17.1%) | $34.8m (-55.0%) | $145.4m (-17.7%) | 2.6% (-61.5%) | $0.07 (-56.2%) |
| 2020 | $1.5b (10.7%) | $-4.2m (-111.9%) | $135.9m (-6.5%) | -0.3% (-110.8%) | $-0.01 (-114.3%) |
| 2021 | $1.7b (14.8%) | $-71.4m (-1615.8%) | $-64.0m (-147.1%) | -4.2% (-1394.4%) | $-0.14 (-1300.0%) |
| 2022 | $1.9b (12.2%) | $-128.4m (-80.0%) | $-89.3m (-39.5%) | -6.8% (-60.4%) | $-0.26 (-85.7%) |
| 2023 | $1.4b (-28.2%) | $-40.9m (68.1%) | $46.4m (152.0%) | -3.0% (55.6%) | $-0.08 (69.2%) |
| 2024 | $1.2b (-12.8%) | $36.0m (187.9%) | $105.4m (127.2%) | 3.0% (200.8%) | $0.07 (187.5%) |
| 2025 | $1.0b (-13.0%) | $43.8m (21.7%) | $45.5m (-56.9%) | 4.3% (40.0%) | $0.96 (1271.4%) |
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.