Discounted Cash Flow
Inmode 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) |
|---|---|---|---|---|---|
| 2017 | $53.5m | $8.8m | $14.6m | 16.5% | — |
| 2018 | $100.2m (87.4%) | $-6.0k (-100.1%) | $36.9m (152.5%) | -0.0% (-100.0%) | — |
| 2019 | $156.4m (56.1%) | $13.0k (316.7%) | $62.2m (68.6%) | 0.0% (238.8%) | — |
| 2020 | $206.1m (31.8%) | $5.0k (-61.5%) | $79.2m (27.4%) | 0.0% (-70.8%) | — |
| 2021 | $357.6m (73.5%) | $-103.0k (-2160.0%) | $174.9m (120.7%) | -0.0% (-1287.4%) | — |
| 2022 | $454.3m (27.0%) | $-0 (100.0%) | $180.0m (2.9%) | -0.0% (100.0%) | — |
| 2023 | $492.0m (8.3%) | $-0 | $176.1m (-2.2%) | -0.0% | — |
| 2024 | $394.8m (-19.8%) | $181.3m | $132.0m (-25.1%) | 45.9% | — |
| 2025 | $370.5m (-6.2%) | $93.8m (-48.2%) | $84.3m (-36.1%) | 25.3% (-44.8%) | — |
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.