Discounted Cash Flow
Boxlight Corp.
—
—
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 | $20.4m | $-2.1m | $2.4m | -10.1% | $-0.48 |
| 2017 | $25.7m (26.4%) | $-6.5m (-217.1%) | $-1.3m (-156.7%) | -25.4% (-151.0%) | $-1.34 (-179.2%) |
| 2018 | $37.8m (47.0%) | $-7.2m (-9.8%) | $-3.8m (-181.0%) | -19.0% (25.3%) | $-0.72 (46.3%) |
| 2019 | $33.0m (-12.7%) | $-9.4m (-31.0%) | $-4.3m (-12.9%) | -28.5% (-50.1%) | $-0.88 (-22.2%) |
| 2020 | $54.9m (66.2%) | $-16.2m (-71.8%) | $-4.7m (-9.4%) | -29.4% (-3.4%) | $-0.39 (55.7%) |
| 2021 | $185.2m (237.4%) | $-13.8m (14.5%) | $-2.3m (50.0%) | -7.5% (74.7%) | $-0.23 (41.0%) |
| 2022 | $221.8m (19.8%) | $-3.7m (72.9%) | $84.0k (103.6%) | -1.7% (77.4%) | $-0.07 (69.6%) |
| 2023 | $176.7m (-20.3%) | $-39.2m (-946.1%) | $10.3m (12114.3%) | -22.2% (-1212.8%) | $-4.28 (-6014.3%) |
| 2024 | $135.9m (-23.1%) | $-28.3m (27.6%) | $-945.0k (-109.2%) | -20.9% (5.9%) | $-15.11 (-253.0%) |
| 2025 | $109.2m (-19.6%) | $-23.8m (16.0%) | $-3.4m (-263.7%) | -21.8% (-4.5%) | $-39.74 (-163.0%) |
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.