Discounted Cash Flow
Life360, Inc.
—
—
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) |
|---|---|---|---|---|---|
| 2020 | $80.7m | $-16.3m | $-7.9m | -20.3% | $-0.33 |
| 2021 | $112.6m (39.7%) | $-33.6m (-105.4%) | $-12.2m (-54.8%) | -29.8% (-47.1%) | $-0.65 (-97.0%) |
| 2022 | $228.3m (102.7%) | $-91.6m (-173.1%) | $-57.1m (-366.4%) | -40.1% (-34.7%) | $-1.47 (-126.2%) |
| 2023 | $304.5m (33.4%) | $-28.2m (69.3%) | $7.0m (112.3%) | -9.3% (76.9%) | $-0.42 (71.4%) |
| 2024 | $371.5m (22.0%) | $-4.6m (83.8%) | $31.4m (347.8%) | -1.2% (86.7%) | $-0.06 (85.7%) |
| 2025 | $489.5m (31.8%) | $150.8m (3411.4%) | $86.8m (176.3%) | 30.8% (2613.1%) | $1.95 (3350.0%) |
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.