Discounted Cash Flow
Beyond Meat, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | — | — | — | — | — |
| 2017 | $32.6m | $-30.4m | $-26.6m | -93.3% | $-5.57 |
| 2018 | $87.9m (169.9%) | $-29.9m (1.6%) | $-59.9m (-125.0%) | -34.0% (63.6%) | $-4.75 (14.7%) |
| 2019 | $297.9m (238.8%) | $-12.4m (58.4%) | $-70.8m (-18.1%) | -4.2% (87.7%) | $-0.29 (93.9%) |
| 2020 | $406.8m (36.6%) | $-52.8m (-323.9%) | $-97.7m (-38.0%) | -13.0% (-210.5%) | $-0.85 (-193.1%) |
| 2021 | $464.7m (14.2%) | $-182.1m (-245.2%) | $-437.3m (-347.7%) | -39.2% (-202.2%) | $-2.88 (-238.8%) |
| 2022 | $418.9m (-9.8%) | $-366.1m (-101.1%) | $-390.7m (10.7%) | -87.4% (-123.0%) | $-5.75 (-99.7%) |
| 2023 | $343.4m (-18.0%) | $-338.1m (7.6%) | $-118.4m (69.7%) | -98.5% (-12.7%) | $-5.26 (8.5%) |
| 2024 | $326.5m (-4.9%) | $-160.3m (52.6%) | $-109.8m (7.2%) | -49.1% (50.1%) | $-2.43 (53.8%) |
| 2025 | $275.5m (-15.6%) | $219.0m (236.7%) | $-157.2m (-43.2%) | 79.5% (261.9%) | $1.15 (147.3%) |
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.