Discounted Cash Flow
Enlight Renewable Energy Ltd. Foreign
—
—
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 | $70.3m | $53.4m | $38.8m | 76.0% | — |
| 2021 | $102.5m (45.7%) | $11.2m (-79.0%) | $52.0m (34.0%) | 10.9% (-85.6%) | $0.12 |
| 2022 | $192.2m (87.6%) | $24.7m (120.6%) | $88.6m (70.4%) | 12.9% (17.6%) | $0.25 (108.3%) |
| 2023 | $255.7m (33.1%) | $70.9m (186.6%) | $149.6m (68.8%) | 27.7% (115.4%) | $0.61 (144.0%) |
| 2024 | $377.9m (47.8%) | $44.2m (-37.7%) | $193.1m (29.0%) | 11.7% (-57.8%) | $0.37 (-39.3%) |
| 2025 | $488.6m (29.3%) | $132.1m (198.8%) | $132.1m (-31.6%) | 27.0% (131.1%) | $1.07 (189.2%) |
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.