Discounted Cash Flow
Braze, 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 | $96.4m | $0 | $-9.1m | 0.0% | $-1.96 |
| 2021 | $150.2m (55.9%) | $-217.0k | $-8.5m (6.0%) | -0.1% | $-1.77 (9.7%) |
| 2022 | $238.0m (58.5%) | $-1.4m (-567.3%) | $-37.7m (-341.2%) | -0.6% (-321.0%) | $-2.20 (-24.3%) |
| 2023 | $355.4m (49.3%) | $-1.8m (-22.9%) | $-37.8m (-0.1%) | -0.5% (17.7%) | $-1.47 (33.2%) |
| 2024 | $471.8m (32.7%) | $-1.3m (29.0%) | $-2.9m (92.3%) | -0.3% (46.5%) | $-1.32 (10.2%) |
| 2025 | $593.4m (25.8%) | $-304.0k (75.9%) | $23.4m (905.4%) | -0.1% (80.9%) | $-1.02 (22.7%) |
| 2026 | $738.2m (24.4%) | $501.0k (264.8%) | $61.9m (163.8%) | 0.1% (232.5%) | $-1.22 (-19.6%) |
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.