Discounted Cash Flow
Coupang, 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 | $6.3b | $-696.9m | $-529.7m | -11.1% | $-39.48 |
| 2020 | $12.0b (90.8%) | $-463.2m (33.5%) | $-183.1m (65.4%) | -3.9% (65.2%) | $-19.16 (51.5%) |
| 2021 | $18.4b (53.8%) | $-1.5b (-233.1%) | $-1.1b (-492.2%) | -8.4% (-116.5%) | $-1.08 (94.4%) |
| 2022 | $20.6b (11.8%) | $-92.0m (94.0%) | $-258.8m (76.1%) | -0.4% (94.7%) | $-0.05 (95.4%) |
| 2023 | $24.4b (18.5%) | $1.4b (1577.6%) | $1.8b (778.5%) | 5.6% (1347.3%) | $0.76 (1626.4%) |
| 2024 | $30.3b (24.1%) | $154.0m (-88.7%) | $1.0b (-42.7%) | 0.5% (-90.9%) | $0.04 (-95.2%) |
| 2025 | $34.5b (14.1%) | $208.0m (35.1%) | $522.0m (-48.2%) | 0.6% (18.4%) | $0.12 (220.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.