Discounted Cash Flow
Jowell Global 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) |
|---|---|---|---|---|---|
| 2018 | $24.2m | $1.5m | $156.9k | 6.1% | — |
| 2019 | $61.8m (155.4%) | $1.3m (-13.5%) | $-856.3k (-645.7%) | 2.1% (-66.1%) | $0.06 |
| 2020 | $96.9m (56.8%) | $3.6m (180.6%) | $6.3m (840.3%) | 3.7% (78.9%) | $0.18 (200.0%) |
| 2021 | $170.9m (76.4%) | $-6.4m (-278.1%) | $-18.0m (-384.5%) | -3.7% (-201.0%) | $-0.26 (-244.4%) |
| 2022 | $210.0m (22.9%) | $4.6k (100.1%) | $-12.0m (33.5%) | 0.0% (100.1%) | $-0.39 (-50.0%) |
| 2023 | $160.0m (-23.8%) | $-52.8k (-1247.9%) | $-13.5m (-12.5%) | -0.0% (-1606.4%) | $-5.38 (-1279.5%) |
| 2024 | $133.0m (-16.9%) | $-38.5k (27.1%) | $790.2k (105.9%) | -0.0% (12.3%) | $-3.69 (31.4%) |
| 2025 | $165.0m (24.1%) | $1.1k (102.8%) | $-1.5m (-293.7%) | 0.0% (102.3%) | $-2.87 (22.2%) |
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.