Discounted Cash Flow
8x8 Inc. /De/
—
—
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) |
|---|---|---|---|---|---|
| 2017 | $253.4m | $-4.8m | $19.6m | -1.9% | $-0.05 |
| 2018 | $296.5m (17.0%) | $-104.5m (-2099.5%) | $12.9m (-34.5%) | -35.2% (-1779.7%) | $-1.14 (-2180.0%) |
| 2019 | $352.6m (18.9%) | $-88.7m (15.1%) | $-24.0m (-286.3%) | -25.2% (28.6%) | $-0.94 (17.5%) |
| 2020 | $446.2m (26.6%) | $-172.4m (-94.2%) | $-129.7m (-441.4%) | -38.6% (-53.5%) | $-1.72 (-83.0%) |
| 2021 | $532.3m (19.3%) | $-165.6m (3.9%) | $-20.5m (84.2%) | -31.1% (19.5%) | $-1.57 (8.7%) |
| 2022 | $638.1m (19.9%) | $-175.4m (-5.9%) | $30.5m (249.0%) | -27.5% (11.6%) | $-1.55 (1.3%) |
| 2023 | $743.9m (16.6%) | $-73.1m (58.3%) | $45.8m (49.9%) | -9.8% (64.2%) | $-0.63 (59.4%) |
| 2024 | $728.7m (-2.0%) | $-67.6m (7.6%) | $76.3m (66.7%) | -9.3% (5.7%) | $-0.56 (11.1%) |
| 2025 | $715.1m (-1.9%) | $-27.2m (59.7%) | $61.2m (-19.9%) | -3.8% (59.0%) | $-0.21 (62.5%) |
| 2026 | $735.8m (2.9%) | $1.6m (106.1%) | $52.1m (-14.8%) | 0.2% (105.9%) | $0.01 (104.8%) |
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.