Discounted Cash Flow
Global-e Online 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 | $65.9m | $-7.5m | $6.8m | -11.5% | $-0.38 |
| 2020 | $136.4m (107.1%) | $725.0k (109.6%) | $28.9m (327.2%) | 0.5% (104.6%) | $0.03 (107.9%) |
| 2021 | $245.3m (79.9%) | $-74.9m (-10435.6%) | $12.9m (-55.5%) | -30.6% (-5846.7%) | $-0.74 (-2566.7%) |
| 2022 | $409.0m (66.8%) | $-195.4m (-160.8%) | $73.1m (468.5%) | -47.8% (-56.4%) | $-1.24 (-67.6%) |
| 2023 | $569.9m (39.3%) | $-133.8m (31.5%) | $106.5m (45.6%) | -23.5% (50.9%) | $-0.81 (34.7%) |
| 2024 | $752.8m (32.1%) | $-75.5m (43.5%) | $167.1m (56.9%) | -10.0% (57.3%) | $-0.45 (44.4%) |
| 2025 | $962.2m (27.8%) | $68.3m (190.4%) | $280.7m (68.0%) | 7.1% (170.7%) | $0.40 (188.9%) |
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.