Discounted Cash Flow
Appian 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) |
|---|---|---|---|---|---|
| 2016 | $132.9m | $-12.5m | $-8.7m | -9.4% | $-0.39 |
| 2017 | $176.7m (33.0%) | $-31.0m (-148.8%) | $-9.6m (-9.4%) | -17.5% (-87.1%) | $-0.63 (-61.5%) |
| 2018 | $226.7m (28.3%) | $-49.5m (-59.5%) | $-38.3m (-301.0%) | -21.8% (-24.3%) | $-0.80 (-27.0%) |
| 2019 | $260.4m (14.8%) | $-50.7m (-2.6%) | $-41.3m (-7.9%) | -19.5% (10.7%) | $-0.77 (3.8%) |
| 2020 | $304.6m (17.0%) | $-33.5m (34.0%) | $-8.9m (78.5%) | -11.0% (43.6%) | $-0.48 (37.7%) |
| 2021 | $369.3m (21.2%) | $-88.6m (-164.8%) | $-60.0m (-576.1%) | -24.0% (-118.4%) | $-1.25 (-160.4%) |
| 2022 | $468.0m (26.7%) | $-150.9m (-70.3%) | $-115.6m (-92.8%) | -32.2% (-34.3%) | $-2.08 (-66.4%) |
| 2023 | $545.4m (16.5%) | $-111.4m (26.2%) | $-120.1m (-3.8%) | -20.4% (36.6%) | $-1.52 (26.9%) |
| 2024 | $617.0m (13.1%) | $-92.3m (17.2%) | $3.1m (102.6%) | -15.0% (26.8%) | $-1.26 (17.1%) |
| 2025 | $726.9m (17.8%) | $1.2m (101.3%) | $59.6m (1833.6%) | 0.2% (101.1%) | $0.02 (101.6%) |
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.