Discounted Cash Flow
Viant Technology 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) |
|---|---|---|---|---|---|
| 2016 | $42.7m | $-40.9m | $-466.7k | -95.7% | $-7.23 |
| 2017 | $60.1m (40.5%) | $-31.4m (23.1%) | $-8.0m (-1618.2%) | -52.4% (45.3%) | $-4.90 (32.2%) |
| 2018 | $84.7m (41.1%) | $-44.1m (-40.2%) | $-21.1m (-162.8%) | -52.0% (0.6%) | $-19.19 (-291.6%) |
| 2019 | $164.9m (94.7%) | $9.9m (122.5%) | $12.7m (160.2%) | 6.0% (111.6%) | $31.31 (263.2%) |
| 2020 | $165.3m (0.2%) | $20.6m (108.0%) | $18.4m (45.5%) | 12.5% (107.5%) | $20.64 (-34.1%) |
| 2021 | $224.1m (35.6%) | $-7.7m (-137.5%) | $28.2m (53.1%) | -3.5% (-127.7%) | $-0.63 (-103.1%) |
| 2022 | $197.2m (-12.0%) | $-11.9m (-53.9%) | $-4.3m (-115.2%) | -6.0% (-74.9%) | $-0.84 (-33.3%) |
| 2023 | $222.9m (13.1%) | $-3.4m (71.1%) | $-3.4m (19.7%) | -1.5% (74.4%) | $-0.23 (72.6%) |
| 2024 | $289.2m (29.7%) | $2.4m (168.6%) | $49.3m (1531.0%) | 0.8% (152.9%) | $0.15 (165.2%) |
| 2025 | $344.2m (19.0%) | $8.4m (253.6%) | $51.7m (4.9%) | 2.4% (197.1%) | $0.51 (240.0%) |
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.