Discounted Cash Flow
Bragg Gaming Group Inc. Foreign
—
—
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 | $46.4m | $-14.6m | $6.5m | -31.4% | $-1.70 |
| 2021 | $58.3m (25.6%) | $-7.5m (48.4%) | $-164.0k (-102.5%) | -12.9% (58.9%) | $-0.39 (77.1%) |
| 2022 | $84.7m (45.3%) | $-3.5m (53.6%) | $5.2m (3276.2%) | -4.1% (68.1%) | $-0.16 (59.0%) |
| 2023 | $93.5m (10.4%) | $-3.8m (-10.1%) | $11.4m (119.0%) | -4.1% (0.2%) | $-0.17 (-6.3%) |
| 2024 | $102.0m (9.1%) | $-5.1m (-34.2%) | $10.1m (-11.4%) | -5.0% (-23.0%) | $-0.21 (-23.5%) |
| 2025 | $106.1m (4.0%) | $-8.1m (-57.7%) | $17.6m (73.9%) | -7.7% (-51.6%) | $-0.32 (-52.4%) |
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.