Discounted Cash Flow
Bandwidth 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 | $152.1m | $22.4m | $1.3m | 14.7% | $1.66 |
| 2017 | $163.0m (7.1%) | $6.0m (-73.3%) | $9.6m (625.8%) | 3.7% (-75.1%) | $0.42 (-74.7%) |
| 2018 | $204.1m (25.3%) | $17.9m (200.2%) | $12.2m (27.2%) | 8.8% (139.6%) | $0.96 (128.6%) |
| 2019 | $232.6m (14.0%) | $2.5m (-86.1%) | $-23.5m (-292.1%) | 1.1% (-87.8%) | $0.11 (-88.5%) |
| 2020 | $343.1m (47.5%) | $-44.0m (-1863.3%) | $-7.8m (67.0%) | -12.8% (-1295.3%) | $-1.83 (-1763.6%) |
| 2021 | $490.9m (43.1%) | $-27.4m (37.8%) | $20.1m (359.4%) | -5.6% (56.5%) | $-1.09 (40.4%) |
| 2022 | $573.2m (16.8%) | $19.6m (171.5%) | $-6.8m (-133.6%) | 3.4% (161.3%) | $0.77 (170.6%) |
| 2023 | $601.1m (4.9%) | $-16.3m (-183.5%) | $29.7m (540.3%) | -2.7% (-179.6%) | $-0.64 (-183.1%) |
| 2024 | $748.5m (24.5%) | $-6.5m (60.1%) | $69.9m (135.0%) | -0.9% (67.9%) | $-0.24 (62.5%) |
| 2025 | $753.8m (0.7%) | $-12.9m (-97.9%) | $67.2m (-3.8%) | -1.7% (-96.5%) | $-0.43 (-79.2%) |
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.