Discounted Cash Flow
Blink Charging 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) |
|---|---|---|---|---|---|
| 2016 | $3.3m | $-7.7m | $-2.8m | -231.5% | — |
| 2017 | $2.5m (-24.8%) | $-75.4m (-878.9%) | $-2.6m (9.1%) | -3014.1% (-1202.1%) | $-25.95 |
| 2018 | $2.7m (7.4%) | $-3.4m (95.5%) | $-13.5m (-423.3%) | -127.4% (95.8%) | $-1.30 (95.0%) |
| 2019 | $2.8m (2.7%) | $-9.6m (-182.0%) | $10.4m (177.3%) | -349.7% (-174.6%) | $-0.37 (71.5%) |
| 2020 | $6.2m (125.8%) | $-17.8m (-85.0%) | $-20.6m (-298.1%) | -286.4% (18.1%) | $-0.59 (-59.5%) |
| 2021 | $20.9m (236.1%) | $-55.1m (-208.9%) | $-47.6m (-131.0%) | -263.2% (8.1%) | $-1.32 (-123.7%) |
| 2022 | $61.1m (192.0%) | $-91.6m (-66.1%) | $-87.6m (-83.9%) | -149.8% (43.1%) | $-1.95 (-47.7%) |
| 2023 | $140.6m (130.0%) | $-203.7m (-122.5%) | $-105.1m (-20.0%) | -144.9% (3.3%) | $-3.21 (-64.6%) |
| 2024 | $126.2m (-10.2%) | $-198.1m (2.7%) | $-55.8m (46.9%) | -157.0% (-8.4%) | $-1.96 (38.9%) |
| 2025 | $103.5m (-18.0%) | $-83.4m (57.9%) | $-40.6m (27.3%) | -80.5% (48.7%) | $-0.76 (61.2%) |
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.