Discounted Cash Flow
Evolus, 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) |
|---|---|---|---|---|---|
| 2018 | $0 | $-46.9m | $-25.7m | — | — |
| 2019 | $34.9m | $-90.0m (-92.1%) | $-93.7m (-265.0%) | -257.8% | — |
| 2020 | $56.5m (61.9%) | $-163.0m (-81.1%) | $-58.7m (37.4%) | -288.3% (-11.8%) | $-4.83 |
| 2021 | $99.7m (76.3%) | $-46.8m (71.3%) | $-33.8m (42.4%) | -47.0% (83.7%) | $-0.94 (80.5%) |
| 2022 | $148.6m (49.1%) | $-74.4m (-59.0%) | $-86.5m (-156.1%) | -50.1% (-6.6%) | $-1.33 (-41.5%) |
| 2023 | $202.1m (36.0%) | $-61.7m (17.1%) | $-473.0k (99.5%) | -30.5% (39.0%) | $-1.08 (18.8%) |
| 2024 | $266.3m (31.8%) | $-50.4m (18.3%) | $-1.4m (-203.6%) | -18.9% (38.0%) | $-0.81 (25.0%) |
| 2025 | $297.2m (11.6%) | $-51.6m (-2.4%) | $-2.5m (-72.3%) | -17.4% (8.2%) | $-0.80 (1.2%) |
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.