Discounted Cash Flow
Domo, 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) |
|---|---|---|---|---|---|
| 2017 | $74.5m | $-183.1m | $-155.8m | -245.7% | — |
| 2018 | $108.5m (45.6%) | $-176.6m (3.6%) | $-155.9m (-0.1%) | -162.7% (33.8%) | — |
| 2019 | $142.5m (31.3%) | $-154.3m (12.6%) | $-137.7m (11.7%) | -108.3% (33.4%) | — |
| 2020 | $173.4m (21.7%) | $-125.7m (18.6%) | $-86.7m (37.1%) | -72.5% (33.1%) | — |
| 2021 | $210.2m (21.2%) | $-84.6m (32.6%) | $-21.6m (75.1%) | -40.3% (44.4%) | — |
| 2022 | $258.0m (22.7%) | $-102.1m (-20.7%) | $-6.1m (71.6%) | -39.6% (1.7%) | $-3.19 |
| 2023 | $308.6m (19.6%) | $-105.6m (-3.4%) | $-18.9m (-207.7%) | -34.2% (13.6%) | $-3.10 (2.8%) |
| 2024 | $319.0m (3.4%) | $-75.6m (28.4%) | $-9.2m (51.5%) | -23.7% (30.7%) | $-2.10 (32.3%) |
| 2025 | $317.0m (-0.6%) | $-81.9m (-8.4%) | $-18.5m (-102.1%) | -25.8% (-9.1%) | $-2.13 (-1.4%) |
| 2026 | $318.9m (0.6%) | $-59.3m (27.6%) | $-2.0m (89.1%) | -18.6% (28.0%) | $-1.45 (31.9%) |
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.