Discounted Cash Flow
Bitdeer Technologies Group 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 | $186.4m | $-63.4m | — | -34.0% | $0.00 |
| 2021 | $394.7m (111.7%) | $130.9m (306.4%) | — | 33.2% (197.5%) | $0.01 |
| 2022 | $333.3m (-15.5%) | $-64.8m (-149.5%) | $-331.2m | -19.4% (-158.6%) | $0.00 (-100.0%) |
| 2023 | $368.6m (10.6%) | $-51.0m (21.3%) | $-274.4m (17.2%) | -13.8% (28.8%) | $-0.51 |
| 2024 | $349.8m (-5.1%) | $-601.6m (-1080.3%) | $-622.7m (-126.9%) | -172.0% (-1143.6%) | $-4.36 (-754.9%) |
| 2025 | $620.3m (77.3%) | $159.7m (126.5%) | $159.7m (125.7%) | 25.8% (115.0%) | $0.32 (107.3%) |
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.