Discounted Cash Flow
International Money Express, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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) |
|---|---|---|---|---|---|
| 2016 | $165.4m | $-1.6k | $-3.0m | -0.0% | $-0.00 |
| 2017 | $201.0m (21.6%) | $-185.3k (-11334.1%) | $-5.0m (-66.6%) | -0.1% (-9306.9%) | $-0.02 |
| 2018 | $273.9m (36.2%) | $-7.2m (-3808.3%) | $14.5m (389.1%) | -2.6% (-2768.7%) | $-0.28 (-1300.0%) |
| 2019 | $319.6m (16.7%) | $19.6m (370.7%) | $46.1m (217.5%) | 6.1% (332.0%) | $0.52 (285.7%) |
| 2020 | $357.2m (11.8%) | $33.8m (72.3%) | $-4.9m (-110.7%) | 9.5% (54.1%) | $0.89 (71.2%) |
| 2021 | $459.2m (28.6%) | $46.8m (38.7%) | $67.5m (1466.0%) | 10.2% (7.9%) | $1.22 (37.1%) |
| 2022 | $546.8m (19.1%) | $57.3m (22.4%) | $3.0m (-95.6%) | 10.5% (2.8%) | $1.52 (24.6%) |
| 2023 | $658.7m (20.5%) | $59.5m (3.8%) | $130.7m (4255.9%) | 9.0% (-13.8%) | $1.67 (9.9%) |
| 2024 | $658.6m (-0.0%) | $58.8m (-1.2%) | $23.1m (-82.3%) | 8.9% (-1.2%) | $1.81 (8.4%) |
| 2025 | $607.8m (-7.7%) | $32.7m (-44.5%) | $15.8m (-31.5%) | 5.4% (-39.8%) | $1.09 (-39.8%) |
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.