Discounted Cash Flow
Smartbird, 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 | $193.7m | $-14.5m | $-13.1m | -7.5% | $-0.28 |
| 2020 | $219.3m (13.2%) | $-25.9m (-78.0%) | $-48.9m (-274.1%) | -11.8% (-57.2%) | $-0.49 (-75.0%) |
| 2021 | $277.5m (26.5%) | $-45.4m (-75.4%) | $-75.0m (-53.3%) | -16.4% (-38.7%) | $-0.65 (-32.7%) |
| 2022 | $297.8m (7.3%) | $0 (100.0%) | $-121.9m (-62.5%) | 0.0% (100.0%) | $-0.68 (-4.6%) |
| 2023 | $254.1m (-14.7%) | $-2.8m | $-2.8m (97.7%) | -1.1% | $-1.01 (-48.5%) |
| 2024 | $189.8m (-25.3%) | $-432.0k (84.4%) | $-68.0m (-2361.2%) | -0.2% (79.1%) | $-11.87 (-1075.2%) |
| 2025 | $152.5m (-19.7%) | $0 (100.0%) | $-58.2m (14.3%) | 0.0% (100.0%) | $-9.47 (20.2%) |
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.