Discounted Cash Flow
Chargepoint Holdings, 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 | — | $779.6k | $-997.4k | — | $-0.06 |
| 2020 | $144.5m | $-134.3m (-17330.9%) | $-17.0m (-1605.5%) | -93.0% | $-15.10 (-25066.7%) |
| 2021 | $146.5m (1.4%) | $-274.2m (-104.1%) | $-103.3m (-507.5%) | -187.2% (-101.4%) | $-18.14 (-20.1%) |
| 2022 | $241.0m (64.5%) | $-299.0m (-9.1%) | $-173.6m (-68.0%) | -124.1% (33.7%) | $-1.01 (94.4%) |
| 2023 | $468.1m (94.2%) | $-345.1m (-15.4%) | $-285.6m (-64.5%) | -73.7% (40.6%) | $-1.02 (-1.0%) |
| 2024 | $506.6m (8.2%) | $-457.6m (-32.6%) | $-348.4m (-22.0%) | -90.3% (-22.5%) | $-1.22 (-19.6%) |
| 2025 | $417.1m (-17.7%) | $-277.1m (39.5%) | $-159.0m (54.4%) | -66.4% (26.5%) | $-0.64 (47.5%) |
| 2026 | $411.2m (-1.4%) | $-220.2m (20.5%) | $-67.0m (57.9%) | -53.5% (19.4%) | $-9.41 (-1370.3%) |
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.