Discounted Cash Flow
Blend Labs, 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) |
|---|---|---|---|---|---|
| 2019 | $50.7m | $-81.5m | $-59.5m | -160.7% | $-2.49 |
| 2020 | $96.0m (89.5%) | $-74.6m (8.4%) | $-66.3m (-11.5%) | -77.7% (51.7%) | $-1.89 (24.1%) |
| 2021 | $234.5m (144.2%) | $-169.9m (-127.7%) | $-129.4m (-95.1%) | -72.5% (6.7%) | $-1.30 (31.2%) |
| 2022 | $235.2m (0.3%) | $-720.2m (-323.8%) | $-192.5m (-48.8%) | -306.2% (-322.6%) | $-3.28 (-152.3%) |
| 2023 | $156.8m (-33.3%) | $-178.7m (75.2%) | $-117.4m (39.0%) | -113.9% (62.8%) | $-0.76 (76.8%) |
| 2024 | $162.0m (3.3%) | $-43.3m (75.7%) | $-18.0m (84.6%) | -26.8% (76.5%) | $-0.24 (68.4%) |
| 2025 | $123.6m (-23.7%) | $-6.8m (84.3%) | $2.8m (115.5%) | -5.5% (79.4%) | $-0.10 (58.3%) |
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.