Discounted Cash Flow
Gdev Inc. 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 | $93.8m | $-35.5m | $14.9m | -37.9% | $-0.20 |
| 2020 | $260.9m (178.1%) | $-751.0k (97.9%) | $120.5m (706.7%) | -0.3% (99.2%) | $0.00 (100.0%) |
| 2021 | $434.1m (66.4%) | $-117.5m (-15539.8%) | $104.4m (-13.3%) | -27.1% (-9299.6%) | $-0.64 |
| 2022 | $479.7m (10.5%) | $7.3m (106.2%) | $7.3m (-93.0%) | 1.5% (105.6%) | $0.04 (106.2%) |
| 2023 | $464.5m (-3.2%) | $46.1m (531.5%) | $17.2m (135.7%) | 9.9% (552.0%) | $0.23 (475.0%) |
| 2024 | $420.9m (-9.4%) | $25.5m (-44.6%) | $-4.6m (-126.6%) | 6.1% (-38.9%) | $1.40 (508.7%) |
| 2025 | $404.3m (-3.9%) | $69.3m (171.5%) | $29.4m (742.2%) | 17.1% (182.7%) | $3.82 (172.9%) |
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.