Discounted Cash Flow
Fluence Energy, 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) |
|---|---|---|---|---|---|
| 2020 | $561.3m | $-46.7m | $-15.8m | -8.3% | — |
| 2021 | $680.8m (21.3%) | $-162.0m (-246.8%) | $-265.3m (-1579.3%) | -23.8% (-186.0%) | — |
| 2022 | $1.2b (76.1%) | $-289.2m (-78.5%) | $-282.4m (-6.5%) | -24.1% (-1.4%) | — |
| 2023 | $2.2b (85.0%) | $-104.8m (63.8%) | $-121.2m (57.1%) | -4.7% (80.4%) | — |
| 2024 | $2.7b (21.7%) | $30.4m (129.0%) | $68.8m (156.8%) | 1.1% (123.8%) | — |
| 2025 | $2.3b (-16.1%) | $-68.0m (-323.9%) | $-160.5m (-333.1%) | -3.0% (-367.0%) | — |
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.