Discounted Cash Flow
Fubotv 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) |
|---|---|---|---|---|---|
| 2015 | $964.1k | $-32.0k | $-32.0k | -3.3% | $-0.13 |
| 2016 | $208.0k (-78.4%) | $-33.0k (-3.1%) | $-33.0k (-3.1%) | -15.9% (-377.9%) | $-359.42 (-276376.9%) |
| 2017 | $41.0k (-80.3%) | $10.5m (31839.4%) | $-618.0k (-1772.7%) | 25546.3% (161119.4%) | $0.24 (100.1%) |
| 2018 | $41.0k (0.0%) | $2.5m (-76.3%) | — | 6053.7% (-76.3%) | $-2.37 (-1087.5%) |
| 2019 | $4.3m (10317.1%) | $3.8m (51.8%) | $1.6m | 88.2% (-98.5%) | $-5.15 (-117.3%) |
| 2020 | $217.7m (4998.2%) | $29.1m (671.4%) | $-149.2m (-9687.7%) | 13.3% (-84.9%) | $-12.82 (-148.9%) |
| 2021 | $638.4m (193.2%) | $126.0k (-99.6%) | $-197.7m (-32.5%) | 0.0% (-99.9%) | $-2.78 (78.3%) |
| 2022 | $1.0b (58.0%) | $442.0k (250.8%) | $-317.8m (-60.8%) | 0.0% (122.0%) | $-3.08 (-10.8%) |
| 2023 | $1.4b (35.6%) | $463.0k (4.8%) | $-178.7m (43.8%) | 0.0% (-22.8%) | $-1.04 (66.2%) |
| 2024 | $1.6b (18.6%) | $3.8m (728.7%) | $-82.2m (54.0%) | 0.2% (598.7%) | $-0.54 (48.1%) |
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.