Discounted Cash Flow
Gigacloud Technology 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) |
|---|---|---|---|---|---|
| 2017 | $60.1m | $-31.4m | $-8.0m | -52.4% | — |
| 2018 | $84.7m (41.1%) | $-44.1m (-40.2%) | $-21.1m (-162.8%) | -52.0% (0.6%) | — |
| 2019 | $102.4m (20.9%) | $-25.4m (42.5%) | $-33.9m (-61.1%) | -24.8% (52.4%) | — |
| 2020 | $275.5m (169.1%) | $37.3m (247.1%) | $32.6m (196.1%) | 13.5% (154.7%) | — |
| 2021 | $414.2m (50.4%) | $27.8m (-25.6%) | $6.7m (-79.4%) | 6.7% (-50.5%) | — |
| 2022 | $490.1m (18.3%) | $23.0m (-17.0%) | $48.9m (627.2%) | 4.7% (-29.9%) | — |
| 2023 | $67.1m (-86.3%) | $-59.2m (-356.9%) | $-52.6m (-207.5%) | -88.2% (-1975.9%) | — |
| 2024 | $68.9m (2.6%) | $-49.9m (15.7%) | $-44.0m (16.3%) | -72.4% (17.8%) | — |
| 2025 | $66.3m (-3.7%) | $-42.6m (14.6%) | $-34.8m (21.0%) | -64.3% (11.3%) | — |
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.