Discounted Cash Flow
Blackbaud 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) |
|---|---|---|---|---|---|
| 2016 | $730.8m | $41.5m | $135.9m | 5.7% | $0.90 |
| 2017 | $788.3m (7.9%) | $65.9m (58.8%) | $166.1m (22.2%) | 8.4% (47.2%) | $1.41 (56.7%) |
| 2018 | $848.6m (7.6%) | $44.8m (-32.0%) | $186.7m (12.4%) | 5.3% (-36.8%) | $0.95 (-32.6%) |
| 2019 | $900.4m (6.1%) | $11.9m (-73.4%) | $11.9m (-93.6%) | 1.3% (-75.0%) | $0.25 (-73.7%) |
| 2020 | $913.2m (1.4%) | $7.7m (-35.2%) | $118.3m (893.2%) | 0.8% (-36.1%) | $0.16 (-36.0%) |
| 2021 | $927.7m (1.6%) | $5.7m (-26.2%) | $202.0m (70.8%) | 0.6% (-27.3%) | $0.12 (-25.0%) |
| 2022 | $1.1b (14.1%) | $-45.4m (-896.9%) | $191.6m (-5.1%) | -4.3% (-798.7%) | $-0.88 (-833.3%) |
| 2023 | $1.1b (4.5%) | $1.8m (104.0%) | $194.9m (1.7%) | 0.2% (103.8%) | $0.03 (103.4%) |
| 2024 | $1.2b (4.5%) | $-283.2m (-15658.9%) | $288.5m (48.0%) | -24.5% (-14984.8%) | $-5.60 (-18766.7%) |
| 2025 | $1.1b (-2.3%) | $115.0m (140.6%) | $257.8m (-10.7%) | 10.2% (141.6%) | $2.41 (143.0%) |
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.