Discounted Cash Flow
Atlanta Braves Holdings, 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) |
|---|---|---|---|---|---|
| 2020 | $2.5m | $-7.6m | $-4.6m | -304.7% | $-0.19 |
| 2021 | $5.6m (125.2%) | $-2.7m (63.9%) | $-1.6m (64.7%) | -48.9% (84.0%) | $-0.05 (73.7%) |
| 2022 | $588.6m (10356.6%) | $-34.2m (-1142.6%) | $52.7m (3324.4%) | -5.8% (88.1%) | $-0.55 (-1000.0%) |
| 2023 | $640.7m (8.9%) | $-125.3m (-266.7%) | $-67.4m (-227.9%) | -19.6% (-236.8%) | $-2.03 (-269.1%) |
| 2024 | $662.7m (3.4%) | $-31.3m (75.0%) | $-69.4m (-2.9%) | -4.7% (75.9%) | $-0.50 (75.4%) |
| 2025 | $732.5m (10.5%) | $-23.4m (25.3%) | $-26.1m (62.4%) | -3.2% (32.4%) | $-0.37 (26.0%) |
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.