Discounted Cash Flow
Bloom Energy Corp.
—
—
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) |
|---|---|---|---|---|---|
| 2017 | $365.6m | $-295.0m | $-153.4m | -80.7% | — |
| 2018 | $632.6m (73.0%) | $-291.3m (1.3%) | $-137.2m (10.6%) | -46.0% (42.9%) | — |
| 2019 | $785.2m (24.1%) | $-323.5m (-11.1%) | $112.7m (182.2%) | -41.2% (10.5%) | $-2.67 |
| 2020 | $794.2m (1.2%) | $-157.6m (51.3%) | $-136.7m (-221.3%) | -19.8% (51.8%) | $-1.14 (57.3%) |
| 2021 | $972.2m (22.4%) | $-164.5m (-4.4%) | $-110.5m (19.2%) | -16.9% (14.7%) | $-0.95 (16.7%) |
| 2022 | $1.2b (23.3%) | $-301.7m (-83.4%) | $-308.5m (-179.2%) | -25.2% (-48.7%) | $-1.62 (-70.5%) |
| 2023 | $1.3b (11.2%) | $-302.1m (-0.1%) | $-456.3m (-47.9%) | -22.7% (10.0%) | $-1.42 (12.3%) |
| 2024 | $1.5b (10.5%) | $-29.2m (90.3%) | $33.1m (107.3%) | -2.0% (91.2%) | $-0.13 (90.8%) |
| 2025 | $2.0b (37.3%) | $-88.4m (-202.6%) | $57.2m (72.5%) | -4.4% (-120.3%) | $-0.37 (-184.6%) |
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.