Discounted Cash Flow
Kornit Digital 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) |
|---|---|---|---|---|---|
| 2016 | $108.7m | $828.0k | $956.0k | 0.8% | $0.03 |
| 2017 | $114.1m (5.0%) | $-2.0m (-343.4%) | $330.0k (-65.5%) | -1.8% (-331.9%) | $-0.06 (-300.0%) |
| 2018 | $142.4m (24.8%) | $12.4m (716.8%) | $26.1m (7801.2%) | 8.7% (594.3%) | $0.36 (700.0%) |
| 2019 | $179.9m (26.3%) | $10.2m (-18.2%) | $5.6m (-78.6%) | 5.7% (-35.3%) | $0.27 (-25.0%) |
| 2020 | $193.3m (7.5%) | $-4.8m (-147.0%) | $18.9m (238.6%) | -2.5% (-143.8%) | $-0.11 (-140.7%) |
| 2021 | $322.0m (66.6%) | $15.5m (424.6%) | $39.2m (107.0%) | 4.8% (294.9%) | $0.33 (400.0%) |
| 2022 | $271.5m (-15.7%) | $-79.1m (-609.2%) | $-102.3m (-361.2%) | -29.1% (-703.9%) | $-1.59 (-581.8%) |
| 2023 | $219.8m (-19.1%) | $-64.4m (18.6%) | $-41.7m (59.2%) | -29.3% (-0.5%) | $-1.31 (17.6%) |
| 2024 | $203.8m (-7.3%) | $-16.8m (73.9%) | $33.6m (180.6%) | -8.2% (71.8%) | $-0.35 (73.3%) |
| 2025 | $208.2m (2.1%) | $-13.5m (19.5%) | $3.4m (-90.0%) | -6.5% (21.2%) | $-0.30 (14.3%) |
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.