Discounted Cash Flow
Lesaka Technologies 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) |
|---|---|---|---|---|---|
| 2016 | $590.7m | $82.5m | $80.8m | 14.0% | $1.72 |
| 2017 | $610.1m (3.3%) | $73.0m (-11.5%) | $86.0m (6.5%) | 12.0% (-14.3%) | $1.34 (-22.1%) |
| 2018 | $612.9m (0.5%) | $64.3m (-11.8%) | $123.0m (43.0%) | 10.5% (-12.2%) | $1.13 (-15.7%) |
| 2019 | $361.0m (-41.1%) | $-307.6m (-578.0%) | $-13.9m (-111.3%) | -85.2% (-911.6%) | $-5.42 (-579.6%) |
| 2020 | $151.0m (-58.2%) | $-78.4m (74.5%) | $-52.0m (-274.6%) | -51.9% (39.1%) | $-1.37 (74.7%) |
| 2021 | $130.8m (-13.4%) | $-38.1m (51.4%) | $-62.7m (-20.5%) | -29.1% (43.9%) | $-0.67 (51.1%) |
| 2022 | $222.6m (70.2%) | $-43.9m (-15.3%) | $-41.8m (33.4%) | -19.7% (32.3%) | $-0.75 (-11.9%) |
| 2023 | $528.0m (137.2%) | $-35.1m (20.1%) | $-15.7m (62.3%) | -6.6% (66.3%) | $-0.56 (25.3%) |
| 2024 | $564.2m (6.9%) | $-17.4m (50.3%) | $16.1m (202.4%) | -3.1% (53.5%) | $-0.27 (51.8%) |
| 2025 | $659.7m (16.9%) | $-87.5m (-401.7%) | $-26.3m (-263.2%) | -13.3% (-329.1%) | $-1.14 (-322.2%) |
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.