Discounted Cash Flow
Evgo 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) |
|---|---|---|---|---|---|
| 2020 | $13.0m | $-47.8m | $-39.4m | -366.2% | — |
| 2021 | $22.2m (70.2%) | $-5.9m (87.6%) | $-5.9m (85.0%) | -26.6% (92.7%) | $-0.09 |
| 2022 | $54.6m (145.7%) | $-27.6m (-366.9%) | $-259.0m (-4286.1%) | -50.5% (-90.0%) | $-0.40 (-344.4%) |
| 2023 | $161.0m (194.9%) | $-42.4m (-53.9%) | $-196.0m (24.4%) | -26.4% (47.8%) | $-0.46 (-15.0%) |
| 2024 | $256.8m (59.6%) | $-44.3m (-4.5%) | $-102.0m (47.9%) | -17.3% (34.5%) | $-0.41 (10.9%) |
| 2025 | $384.1m (49.6%) | $-41.6m (6.2%) | $-124.4m (-21.9%) | -10.8% (37.3%) | $-0.31 (24.4%) |
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.