Discounted Cash Flow
Evolv Technologies Holdings, 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 | $79.0k | $-11.9m | $-7.1m | -15078.5% | $-3.07 |
| 2021 | $23.7m (29889.9%) | $-10.9m (8.8%) | $-73.3m (-938.3%) | -45.8% (99.7%) | $-0.15 (95.1%) |
| 2022 | $55.2m (133.0%) | $-86.4m (-695.8%) | $-96.2m (-31.2%) | -156.5% (-241.6%) | $-0.60 (-300.0%) |
| 2023 | $80.4m (45.7%) | $-106.3m (-23.0%) | $-78.9m (17.9%) | -132.1% (15.6%) | $-0.71 (-18.3%) |
| 2024 | $103.9m (29.2%) | $-54.0m (49.2%) | $-62.0m (21.4%) | -52.0% (60.6%) | $-0.34 (52.1%) |
| 2025 | $145.9m (40.5%) | $-33.1m (38.7%) | $-12.7m (79.5%) | -22.7% (56.3%) | $-0.20 (41.2%) |
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.