Discounted Cash Flow
Butterfly Network, Inc.
—
—
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) |
|---|---|---|---|---|---|
| 2019 | $27.6m | $-99.7m | $-120.4m | -361.4% | $-17.08 |
| 2020 | $46.3m (67.7%) | $-162.7m (-63.2%) | $-1.2m (99.0%) | -351.9% (2.6%) | $-26.87 (-57.3%) |
| 2021 | $62.6m (35.3%) | $-32.4m (80.1%) | $-189.2m (-16117.7%) | -51.8% (85.3%) | $-0.19 (99.3%) |
| 2022 | $73.4m (17.3%) | $-168.7m (-420.6%) | $-169.1m (10.6%) | -229.9% (-343.8%) | $-0.84 (-342.1%) |
| 2023 | $65.9m (-10.2%) | $-133.7m (20.8%) | $-98.8m (41.6%) | -202.9% (11.8%) | $-0.65 (22.6%) |
| 2024 | $82.1m (24.5%) | $-72.5m (45.8%) | $-41.7m (57.8%) | -88.3% (56.5%) | $-0.34 (47.7%) |
| 2025 | $97.6m (19.0%) | $-77.1m (-6.3%) | $-12.7m (69.5%) | -79.0% (10.6%) | $-0.31 (8.8%) |
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.