Discounted Cash Flow
Atricure, 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 | $155.1m | $-33.3m | $-22.8m | -21.5% | — |
| 2017 | $174.7m (12.6%) | $-26.9m (19.3%) | $-15.3m (32.8%) | -15.4% (28.4%) | — |
| 2018 | $201.6m (15.4%) | $-21.1m (21.4%) | $-10.4m (32.3%) | -10.5% (31.9%) | — |
| 2019 | $230.8m (14.5%) | $-35.2m (-66.5%) | $-28.0m (-169.6%) | -15.2% (-45.5%) | $-0.94 |
| 2020 | $206.5m (-10.5%) | $-48.2m (-36.8%) | $-25.1m (10.2%) | -23.3% (-52.9%) | $-1.14 (-21.3%) |
| 2021 | $274.3m (32.8%) | $50.2m (204.2%) | $-23.5m (6.3%) | 18.3% (178.5%) | $1.11 (197.4%) |
| 2022 | $330.4m (20.4%) | $-46.5m (-192.6%) | $-39.0m (-65.8%) | -14.1% (-176.9%) | $-1.02 (-191.9%) |
| 2023 | $399.2m (20.8%) | $-30.4m (34.5%) | $-7.5m (80.7%) | -7.6% (45.8%) | $-0.66 (35.3%) |
| 2024 | $465.3m (16.5%) | $-44.7m (-46.8%) | $745.0k (109.9%) | -9.6% (-26.0%) | $-0.95 (-43.9%) |
| 2025 | $534.5m (14.9%) | $-11.4m (74.4%) | $48.3m (6381.1%) | -2.1% (77.7%) | $-0.24 (74.7%) |
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.