Discounted Cash Flow
Match Group, 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 | $3.1b | $-41.3m | $266.1m | -1.3% | $-0.52 |
| 2017 | $3.3b (5.3%) | $304.9m (838.7%) | $341.2m (28.2%) | 9.2% (801.3%) | $3.81 (832.7%) |
| 2018 | $4.3b (28.9%) | $627.0m (105.6%) | $902.5m (164.5%) | 14.7% (59.5%) | $7.52 (97.4%) |
| 2019 | $4.8b (11.6%) | $431.1m (-31.2%) | $801.3m (-11.2%) | 9.1% (-38.4%) | $5.12 (-31.9%) |
| 2020 | $2.4b (-49.7%) | $128.6m (-70.2%) | $-28.7m (-103.6%) | 5.4% (-40.7%) | $0.58 (-88.7%) |
| 2021 | $3.0b (24.8%) | $277.7m (116.0%) | $832.5m (2996.2%) | 9.3% (73.2%) | $1.01 (74.1%) |
| 2022 | $3.2b (6.9%) | $361.9m (30.3%) | $476.6m (-42.8%) | 11.4% (21.9%) | $1.28 (26.7%) |
| 2023 | $3.4b (5.5%) | $651.5m (80.0%) | $829.4m (74.0%) | 19.4% (70.6%) | $2.36 (84.4%) |
| 2024 | $3.5b (3.4%) | $551.3m (-15.4%) | $882.1m (6.4%) | 15.8% (-18.2%) | $2.12 (-10.2%) |
| 2025 | $3.5b (0.2%) | $613.4m (11.3%) | $1.0b (16.0%) | 17.6% (11.0%) | $2.53 (19.3%) |
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.