Discounted Cash Flow
Jfrog Ltd.
—
—
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 | $63.5m | $-26.0m | $6.5m | -40.9% | — |
| 2019 | $104.7m (64.8%) | $-5.4m (79.3%) | $8.2m (26.4%) | -5.2% (87.4%) | — |
| 2020 | $150.8m (44.0%) | $-9.4m (-74.4%) | $25.9m (216.3%) | -6.2% (-21.1%) | $-0.20 |
| 2021 | $206.7m (37.0%) | $-64.2m (-582.6%) | $23.7m (-8.7%) | -31.1% (-398.2%) | $-0.68 (-240.0%) |
| 2022 | $280.0m (35.5%) | $-90.2m (-40.5%) | $17.1m (-27.8%) | -32.2% (-3.7%) | $-0.91 (-33.8%) |
| 2023 | $349.9m (24.9%) | $-61.3m (32.1%) | $72.2m (322.1%) | -17.5% (45.6%) | $-0.59 (35.2%) |
| 2024 | $428.5m (22.5%) | $-69.2m (-13.0%) | $107.8m (49.3%) | -16.2% (7.7%) | $-0.63 (-6.8%) |
| 2025 | $531.8m (24.1%) | $-71.8m (-3.7%) | $142.3m (32.0%) | -13.5% (16.4%) | $-0.62 (1.6%) |
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.