Discounted Cash Flow
Iren Ltd.
—
—
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) |
|---|---|---|---|---|---|
| 2020 | $3.0k | $-2.1m | $-987.0k | -71400.0% | $-0.13 |
| 2021 | $6.0k (100.0%) | $-60.4m (-2719.3%) | $1.8m (278.4%) | -1006500.0% (-1309.7%) | $-2.93 (-2102.7%) |
| 2022 | $59.0m (983850.0%) | $-417.0m (-590.6%) | $-272.7m (-15585.0%) | -706.4% (99.9%) | $-10.25 (-250.2%) |
| 2023 | $75.5m (27.9%) | $-169.5m (59.4%) | $-110.0m (59.7%) | -224.5% (68.2%) | $-3.14 (69.4%) |
| 2024 | $187.2m (147.9%) | $-25.5m (85.0%) | $-25.5m (76.8%) | -13.6% (93.9%) | $-0.29 (90.8%) |
| 2025 | $501.0m (167.7%) | $86.9m (440.9%) | $-327.6m (-1184.5%) | 17.4% (227.4%) | $0.41 (241.4%) |
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.