Discounted Cash Flow
Doubledown Interactive Co., Ltd. ADR
—
—
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 | $273.6m | $36.3m | $76.5m | 13.3% | $30.46 |
| 2020 | $358.3m (31.0%) | $53.6m (47.6%) | $99.6m (30.3%) | 15.0% (12.7%) | $29.67 (-2.6%) |
| 2021 | $363.2m (1.4%) | $78.1m (45.7%) | $95.9m (-3.7%) | 21.5% (43.7%) | $33.91 (14.3%) |
| 2022 | $321.0m (-11.6%) | $-234.0m (-399.6%) | $50.5m (-47.3%) | -72.9% (-438.9%) | $-94.43 (-378.5%) |
| 2023 | $308.9m (-3.8%) | $100.9m (143.1%) | $20.6m (-59.2%) | 32.7% (144.8%) | $40.72 (143.1%) |
| 2024 | $341.3m (10.5%) | $124.1m (23.0%) | $147.6m (615.2%) | 36.4% (11.3%) | $50.09 (23.0%) |
| 2025 | $359.9m (5.5%) | $102.5m (-17.4%) | $136.6m (-7.5%) | 28.5% (-21.7%) | $41.37 (-17.4%) |
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.