Discounted Cash Flow
Buzzfeed, 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) |
|---|---|---|---|---|---|
| 2019 | $317.9m | $-37.2m | $-20.7m | -11.7% | — |
| 2020 | $321.3m (1.1%) | $10.3m (127.8%) | $22.8m (210.5%) | 3.2% (127.5%) | — |
| 2021 | $397.6m (23.7%) | $24.7m (139.1%) | $-27.0m (-218.3%) | 6.2% (93.2%) | — |
| 2022 | $436.7m (9.8%) | $-201.0m (-913.2%) | $-4.8m (82.1%) | -46.0% (-840.4%) | — |
| 2023 | $252.7m (-42.1%) | $-88.6m (55.9%) | $-375.0k (92.2%) | -35.1% (23.8%) | — |
| 2024 | $189.9m (-24.8%) | $-10.1m (88.6%) | $-6.4m (-1600.5%) | -5.3% (84.8%) | — |
| 2025 | $185.3m (-2.4%) | $-57.7m (-471.8%) | $-20.7m (-224.7%) | -31.2% (-486.0%) | — |
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.