Discounted Cash Flow
Everquote, 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) |
|---|---|---|---|---|---|
| 2018 | $163.3m | $-13.8m | $-5.6m | -8.4% | — |
| 2019 | $248.8m (52.3%) | $-7.1m (48.4%) | $1.4m (125.8%) | -2.9% (66.1%) | — |
| 2020 | $346.9m (39.4%) | $-11.2m (-57.4%) | $6.8m (376.1%) | -3.2% (-12.9%) | — |
| 2021 | $418.5m (20.6%) | $-19.4m (-73.5%) | $4.3m (-36.8%) | -4.6% (-43.8%) | — |
| 2022 | $404.1m (-3.4%) | $-24.4m (-25.6%) | $-20.1m (-564.1%) | -6.0% (-30.1%) | — |
| 2023 | $287.9m (-28.8%) | $-51.3m (-110.1%) | $-6.7m (66.8%) | -17.8% (-194.8%) | — |
| 2024 | $500.2m (73.7%) | $32.2m (162.7%) | $62.5m (1036.6%) | 6.4% (136.1%) | — |
| 2025 | $692.5m (38.5%) | $99.3m (208.7%) | $90.3m (44.6%) | 14.3% (123.0%) | — |
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.