Discounted Cash Flow
Argo Blockchain Plc. ADR
—
—
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) |
|---|---|---|---|---|---|
| 2020 | $15.1m | $1.4m | $2.5m | 9.5% | $0.50 |
| 2021 | $64.7m (327.6%) | $39.3m (2623.4%) | $-27.8m (-1203.8%) | 60.7% (536.9%) | $7.70 (1440.0%) |
| 2022 | $3.7m (-94.2%) | $-194.6m (-595.5%) | $-70.7m (-154.0%) | -5226.8% (-8711.6%) | $-0.39 (-105.1%) |
| 2023 | $50.6m (1258.0%) | $-34.6m (82.2%) | $2.7m (103.8%) | -68.5% (98.7%) | $-0.07 (82.1%) |
| 2024 | $47.0m (-7.0%) | $-54.8m (-58.1%) | $-44.8m (-1747.6%) | -116.5% (-70.0%) | $-0.09 (-28.6%) |
| 2025 | $15.5m (-67.0%) | $5.1m (109.3%) | $-25.1m (43.9%) | 32.8% (128.1%) | $0.00 (102.6%) |
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.