Discounted Cash Flow
Evercommerce 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) |
|---|---|---|---|---|---|
| 2019 | $242.1m | $-109.8m | $-8.3m | -45.3% | — |
| 2020 | $337.5m (39.4%) | $-63.6m (42.1%) | $53.0m (740.4%) | -18.8% (58.4%) | $-3.06 |
| 2021 | $490.1m (45.2%) | $-92.0m (-44.7%) | $34.4m (-35.2%) | -18.8% (0.3%) | $-0.82 (73.2%) |
| 2022 | $620.7m (26.6%) | $-64.5m (29.9%) | $62.2m (81.0%) | -10.4% (44.7%) | $-0.31 (62.2%) |
| 2023 | $675.4m (8.8%) | $-44.0m (31.8%) | $101.6m (63.2%) | -6.5% (37.3%) | $-0.24 (22.6%) |
| 2024 | $698.8m (3.5%) | $-35.3m (19.7%) | $111.7m (10.0%) | -5.1% (22.4%) | $-0.22 (8.3%) |
| 2025 | $588.9m (-15.7%) | $21.2m (159.9%) | $109.2m (-2.2%) | 3.6% (171.1%) | $0.10 (145.5%) |
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.