Discounted Cash Flow
Mitek Systems 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 | $34.7m | $2.0m | $7.6m | 5.6% | $0.06 |
| 2017 | $45.4m (30.8%) | $14.1m (619.3%) | $10.0m (30.9%) | 31.0% (449.9%) | $0.43 (616.7%) |
| 2018 | $63.6m (40.0%) | $-11.8m (-183.8%) | $1.3m (-86.8%) | -18.6% (-159.8%) | $-0.33 (-176.7%) |
| 2019 | $84.6m (33.1%) | $-724.0k (93.9%) | $13.2m (899.8%) | -0.9% (95.4%) | $-0.02 (93.9%) |
| 2020 | $101.3m (19.8%) | $7.8m (1179.3%) | $23.3m (76.8%) | 7.7% (1001.2%) | $0.19 (1050.0%) |
| 2021 | $119.8m (18.2%) | $8.0m (2.1%) | $36.0m (54.2%) | 6.7% (-13.7%) | $0.18 (-5.3%) |
| 2022 | $143.9m (20.2%) | $3.0m (-62.0%) | $25.2m (-29.8%) | 2.1% (-68.4%) | $0.07 (-61.1%) |
| 2023 | $172.6m (19.9%) | $8.0m (164.7%) | $30.6m (21.1%) | 4.7% (120.8%) | $0.18 (157.1%) |
| 2024 | $172.1m (-0.3%) | $3.3m (-59.2%) | $30.2m (-1.0%) | 1.9% (-59.1%) | $0.07 (-61.1%) |
| 2025 | $179.7m (4.4%) | $8.8m (168.3%) | $54.2m (79.1%) | 4.9% (157.0%) | $0.19 (171.4%) |
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.