Discounted Cash Flow
Doximity, 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 | $116.4m | $29.7m | $25.9m | 25.5% | $0.45 |
| 2021 | $206.9m (77.8%) | $50.2m (68.8%) | $82.7m (219.2%) | 24.3% (-5.0%) | $0.68 (51.6%) |
| 2022 | $343.5m (66.0%) | $154.8m (208.3%) | $124.7m (50.7%) | 45.1% (85.7%) | $0.95 (40.2%) |
| 2023 | $419.1m (22.0%) | $112.8m (-27.1%) | $177.9m (42.7%) | 26.9% (-40.2%) | $0.58 (-38.3%) |
| 2024 | $475.4m (13.5%) | $147.6m (30.8%) | $183.9m (3.4%) | 31.0% (15.3%) | $0.78 (32.9%) |
| 2025 | $570.4m (20.0%) | $223.2m (51.2%) | $273.3m (48.6%) | 39.1% (26.0%) | $1.19 (53.9%) |
| 2026 | $644.9m (13.1%) | $196.1m (-12.2%) | $326.5m (19.5%) | 30.4% (-22.3%) | $1.05 (-12.2%) |
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.