Discounted Cash Flow
CCC Intelligent Solutions Holdings 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) |
|---|---|---|---|---|---|
| 2019 | $616.1m | $-210.3m | $66.3m | -34.1% | — |
| 2020 | $633.1m (2.8%) | $-1.0m (99.5%) | $-11.8k (-100.0%) | -0.2% (99.5%) | — |
| 2021 | $688.3m (8.7%) | $-248.9m (-23774.0%) | $89.0m (754455.9%) | -36.2% (-21858.4%) | — |
| 2022 | $782.4m (13.7%) | $38.4m (115.4%) | $152.0m (70.7%) | 4.9% (113.6%) | — |
| 2023 | $866.4m (10.7%) | $-92.5m (-340.8%) | $195.0m (28.3%) | -10.7% (-317.5%) | — |
| 2024 | $944.8m (9.1%) | $26.1m (128.3%) | $230.9m (18.4%) | 2.8% (125.9%) | — |
| 2025 | $1.1b (11.9%) | $412.0k (-98.4%) | $254.5m (10.2%) | 0.0% (-98.6%) | — |
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.