Discounted Cash Flow
Lucky Strike Entertainment Corp.
—
—
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) |
|---|---|---|---|---|---|
| 2021 | $395.2m | $-126.5m | $15.1m | -32.0% | $-0.92 |
| 2022 | $911.7m (130.7%) | $-29.9m (76.3%) | $15.3m (1.4%) | -3.3% (89.7%) | $-0.26 (71.7%) |
| 2023 | $1.1b (16.1%) | $82.0m (374.1%) | $68.5m (347.5%) | 7.7% (336.0%) | $0.32 (223.1%) |
| 2024 | $1.2b (9.1%) | $-83.6m (-201.9%) | $-39.5m (-157.7%) | -7.2% (-193.4%) | $-0.61 (-290.6%) |
| 2025 | $1.2b (4.0%) | $-10.0m (88.0%) | $36.2m (191.6%) | -0.8% (88.5%) | $-0.13 (78.7%) |
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.