Discounted Cash Flow
Asana, 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) |
|---|---|---|---|---|---|
| 2019 | $76.8m | $-50.9m | $-33.0m | -66.3% | $-0.78 |
| 2020 | $142.6m (85.8%) | $-118.6m (-132.9%) | $-47.0m (-42.3%) | -83.2% (-25.4%) | $-1.69 (-116.2%) |
| 2021 | $227.0m (59.2%) | $-211.7m (-78.5%) | $-150.2m (-219.5%) | -93.3% (-12.2%) | $-1.99 (-18.1%) |
| 2022 | $378.4m (66.7%) | $-288.3m (-36.2%) | $-125.4m (16.5%) | -76.2% (18.3%) | $-1.63 (17.9%) |
| 2023 | $547.2m (44.6%) | $-407.8m (-41.4%) | $-165.4m (-31.9%) | -74.5% (2.2%) | $-2.04 (-24.7%) |
| 2024 | $652.5m (19.2%) | $-257.0m (37.0%) | $-25.7m (84.5%) | -39.4% (47.1%) | $-1.17 (42.8%) |
| 2025 | $723.9m (10.9%) | $-255.5m (0.6%) | $9.4m (136.5%) | -35.3% (10.4%) | $-1.11 (4.5%) |
| 2026 | $790.8m (9.2%) | $-189.0m (26.0%) | $86.6m (825.3%) | -23.9% (32.3%) | $-0.80 (28.3%) |
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.