Discounted Cash Flow
Consensus Cloud Solutions, 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 | $322.6m | $213.0m | $203.8m | 66.0% | $10.70 |
| 2020 | $331.2m (2.7%) | $152.9m (-28.2%) | $206.3m (1.3%) | 46.2% (-30.1%) | $7.68 (-28.2%) |
| 2021 | $352.7m (6.5%) | $109.0m (-28.7%) | $200.7m (-2.7%) | 30.9% (-33.1%) | $5.48 (-28.7%) |
| 2022 | $362.4m (2.8%) | $72.7m (-33.3%) | $53.1m (-73.5%) | 20.1% (-35.1%) | $3.66 (-33.2%) |
| 2023 | $362.6m (0.0%) | $77.3m (6.3%) | $77.7m (46.2%) | 21.3% (6.3%) | $3.95 (7.8%) |
| 2024 | $350.4m (-3.4%) | $89.4m (15.7%) | $88.3m (13.7%) | 25.5% (19.7%) | $4.64 (17.5%) |
| 2025 | $349.7m (-0.2%) | $84.5m (-5.5%) | $105.9m (19.9%) | 24.2% (-5.3%) | $4.39 (-5.3%) |
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.