Discounted Cash Flow
Appfolio 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 | $105.6m | $-8.3m | $7.3m | -7.8% | $-0.25 |
| 2017 | $143.8m (36.2%) | $9.7m (217.3%) | $27.2m (274.2%) | 6.8% (186.1%) | $0.29 (216.0%) |
| 2018 | $190.1m (32.2%) | $20.0m (105.5%) | $34.2m (25.8%) | 10.5% (55.5%) | $0.59 (103.4%) |
| 2019 | $256.0m (34.7%) | $36.3m (81.7%) | $30.8m (-9.8%) | 14.2% (34.9%) | $1.07 (81.4%) |
| 2020 | $310.1m (21.1%) | $158.4m (336.6%) | $29.3m (-5.0%) | 51.1% (260.5%) | $4.62 (331.8%) |
| 2021 | $359.4m (15.9%) | $1.0m (-99.4%) | $27.3m (-6.7%) | 0.3% (-99.4%) | $0.03 (-99.4%) |
| 2022 | $471.9m (31.3%) | $-68.1m (-6726.4%) | $18.8m (-31.0%) | -14.4% (-5146.4%) | $-1.95 (-6600.0%) |
| 2023 | $620.4m (31.5%) | $2.7m (104.0%) | $51.2m (172.2%) | 0.4% (103.0%) | $0.08 (104.1%) |
| 2024 | $794.2m (28.0%) | $204.1m (7452.5%) | $186.1m (263.3%) | 25.7% (5800.1%) | $5.63 (6937.5%) |
| 2025 | $950.8m (19.7%) | $140.9m (-30.9%) | $238.9m (28.4%) | 14.8% (-42.3%) | $3.91 (-30.6%) |
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.