Discounted Cash Flow
Marketwise, 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) |
|---|---|---|---|---|---|
| 2019 | $272.2m | $28.0m | $54.0m | 10.3% | — |
| 2020 | $364.2m (33.8%) | $-140.3k (-100.5%) | $-882.4k (-101.6%) | -0.0% (-100.4%) | $-0.02 |
| 2021 | $549.2m (50.8%) | $-1.0b (-722247.4%) | $63.5m (7293.4%) | -184.5% (-478909.3%) | — |
| 2022 | $512.4m (-6.7%) | $18.0m (101.8%) | $48.3m (-23.8%) | 3.5% (101.9%) | $0.73 |
| 2023 | $448.2m (-12.5%) | $1.8m (-90.1%) | $62.4m (29.0%) | 0.4% (-88.7%) | $0.06 (-91.8%) |
| 2024 | $408.7m (-8.8%) | $7.1m (296.1%) | $-22.3m (-135.7%) | 1.7% (334.4%) | $0.18 (200.0%) |
| 2025 | $328.1m (-19.7%) | $5.6m (-20.4%) | $45.6m (304.5%) | 1.7% (-0.8%) | $2.41 (1238.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.