Discounted Cash Flow
First Advantage Corp.
—
—
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 | $481.8m | $34.2m | $65.0m | 7.1% | $0.23 |
| 2020 | $472.4m (-2.0%) | $-47.5m (-238.7%) | $67.5m (3.9%) | -10.1% (-241.4%) | $-0.37 (-260.9%) |
| 2021 | $712.3m (50.8%) | $16.1m (133.8%) | $141.4m (109.3%) | 2.3% (122.4%) | $0.11 (129.7%) |
| 2022 | $810.0m (13.7%) | $64.6m (302.5%) | $206.6m (46.2%) | 8.0% (253.9%) | $0.43 (290.9%) |
| 2023 | $763.8m (-5.7%) | $37.3m (-42.3%) | $160.7m (-22.2%) | 4.9% (-38.8%) | $0.26 (-39.5%) |
| 2024 | $860.2m (12.6%) | $-110.3m (-395.7%) | $26.5m (-83.5%) | -12.8% (-362.5%) | $-0.74 (-384.6%) |
| 2025 | $1.6b (83.0%) | $-34.8m (68.4%) | $188.5m (611.9%) | -2.2% (82.7%) | $-0.20 (73.0%) |
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.