Discounted Cash Flow
Sprinklr, 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) |
|---|---|---|---|---|---|
| 2020 | $324.3m | $-39.8m | $16.3m | -12.3% | $-0.47 |
| 2021 | $386.9m (19.3%) | $-38.0m (4.5%) | $4.6m (-71.8%) | -9.8% (20.0%) | $-0.42 (10.6%) |
| 2022 | $492.4m (27.3%) | $-111.5m (-193.6%) | $-39.1m (-947.5%) | -22.6% (-130.7%) | $-0.57 (-35.7%) |
| 2023 | $618.2m (25.5%) | $-55.7m (50.0%) | $20.6m (152.6%) | -9.0% (60.2%) | $-0.21 (63.2%) |
| 2024 | $732.4m (18.5%) | $51.4m (192.2%) | $62.9m (205.9%) | 7.0% (177.8%) | $0.19 (190.5%) |
| 2025 | $796.4m (8.7%) | $121.6m (136.6%) | $71.8m (14.1%) | 15.3% (117.6%) | $0.47 (147.4%) |
| 2026 | $857.2m (7.6%) | $22.9m (-81.2%) | $157.8m (119.8%) | 2.7% (-82.5%) | $0.09 (-80.9%) |
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.