Discounted Cash Flow
Getty Images Holdings, 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) |
|---|---|---|---|---|---|
| 2020 | $815.4m | $-27.9m | $103.6m | -3.4% | $-0.19 |
| 2021 | $918.7m (12.7%) | $136.1m (588.6%) | $139.6m (34.7%) | 14.8% (533.7%) | $0.60 (414.1%) |
| 2022 | $926.2m (0.8%) | $-33.5m (-124.6%) | $103.8m (-25.6%) | -3.6% (-124.4%) | $-0.28 (-146.8%) |
| 2023 | $916.6m (-1.0%) | $-26.9m (19.7%) | $75.7m (-27.1%) | -2.9% (18.9%) | $0.05 (117.5%) |
| 2024 | $939.3m (2.5%) | $87.0m (423.2%) | $60.9m (-19.6%) | 9.3% (415.4%) | $0.10 (96.6%) |
| 2025 | $981.3m (4.5%) | $-162.3m (-286.7%) | $5.7m (-90.7%) | -16.5% (-278.7%) | $-0.50 (-615.8%) |
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.