Discounted Cash Flow
Backblaze, 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) |
|---|---|---|---|---|---|
| 2020 | $53.8m | $-6.6m | $10.7m | -12.3% | $-0.36 |
| 2021 | $67.5m (25.5%) | $-21.7m (-227.7%) | $-4.1m (-138.0%) | -32.2% (-161.2%) | $-1.07 (-197.2%) |
| 2022 | $85.2m (26.2%) | $-51.4m (-136.8%) | $-21.1m (-420.6%) | -60.4% (-87.7%) | $-1.62 (-51.4%) |
| 2023 | $102.0m (19.8%) | $-59.7m (-16.2%) | $-12.9m (39.1%) | -58.5% (3.0%) | $-1.66 (-2.5%) |
| 2024 | $127.6m (25.1%) | $-48.5m (18.7%) | $10.8m (183.9%) | -38.0% (35.0%) | $-1.11 (33.1%) |
| 2025 | $145.8m (14.3%) | $-25.6m (47.2%) | $18.9m (74.6%) | -17.6% (53.8%) | $-0.46 (58.6%) |
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.