Discounted Cash Flow
Better Home & Finance Holding Co.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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) |
|---|---|---|---|---|---|
| 2021 | — | $-6.5m | $-3.2m | — | $-0.45 |
| 2022 | $406.7m | $8.7m (233.8%) | $-12.9m (-297.4%) | 2.1% | $0.75 (266.7%) |
| 2023 | $15.6m (-96.2%) | $-536.4m (-6240.7%) | $-160.2m (-1142.9%) | -3444.1% (-160458.6%) | $-1.16 (-254.7%) |
| 2024 | $108.5m (596.6%) | $-206.3m (61.5%) | $-383.4m (-139.3%) | -190.2% (94.5%) | $-13.65 (-1076.7%) |
| 2025 | $164.9m (52.0%) | $-165.9m (19.6%) | $-167.8m (56.2%) | -100.6% (47.1%) | $-10.80 (20.9%) |
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.