Discounted Cash Flow
Gambling.com Group Ltd. Foreign
—
—
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 | $19.3m | $-1.0m | $3.6m | -5.3% | $-0.07 |
| 2020 | $28.0m (45.2%) | $10.8m (1144.9%) | $13.3m (265.5%) | 38.4% (819.5%) | $0.55 (885.7%) |
| 2021 | $42.3m (51.3%) | $12.2m (13.1%) | $13.4m (0.7%) | 28.7% (-25.2%) | $0.40 (-27.3%) |
| 2022 | $76.5m (80.8%) | $2.9m (-76.2%) | $21.1m (58.1%) | 3.8% (-86.8%) | $0.07 (-82.5%) |
| 2023 | $108.7m (42.0%) | $2.9m (-1.1%) | $23.5m (11.4%) | 2.6% (-30.4%) | $0.49 (600.0%) |
| 2024 | $127.2m (17.1%) | $-6.6m (-330.3%) | $36.5m (55.2%) | -5.2% (-296.7%) | $0.85 (73.5%) |
| 2025 | $165.4m (30.1%) | $5.7m (186.6%) | $21.1m (-42.2%) | 3.5% (166.6%) | $-0.93 (-209.4%) |
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.