Discounted Cash Flow
Axon Enterprise, 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 | $268.2m | $17.3m | $13.0m | 6.4% | $0.33 |
| 2017 | $343.8m (28.2%) | $5.2m (-69.9%) | $8.1m (-37.8%) | 1.5% (-76.5%) | $0.10 (-69.7%) |
| 2018 | $420.1m (22.2%) | $29.2m (460.9%) | $52.7m (553.4%) | 7.0% (359.0%) | $0.52 (420.0%) |
| 2019 | $530.9m (26.4%) | $882.0k (-97.0%) | $49.7m (-5.7%) | 0.2% (-97.6%) | $0.01 (-98.1%) |
| 2020 | $681.0m (28.3%) | $-1.7m (-295.5%) | $-34.1m (-168.7%) | -0.3% (-252.4%) | $-0.03 (-400.0%) |
| 2021 | $863.4m (26.8%) | $-60.0m (-3381.3%) | $74.6m (318.5%) | -7.0% (-2645.9%) | $-0.91 (-2933.3%) |
| 2022 | $1.2b (37.8%) | $147.1m (345.2%) | $179.6m (140.7%) | 12.4% (277.9%) | $2.07 (327.5%) |
| 2023 | $1.6b (31.4%) | $174.2m (18.4%) | $129.6m (-27.8%) | 11.1% (-9.9%) | $2.35 (13.5%) |
| 2024 | $2.1b (33.2%) | $377.0m (116.4%) | $329.5m (154.2%) | 18.1% (62.5%) | $4.98 (111.9%) |
| 2025 | $2.8b (33.5%) | $124.7m (-66.9%) | $75.1m (-77.2%) | 4.5% (-75.2%) | $1.60 (-67.9%) |
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.