Discounted Cash Flow
Playstudios, 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 | $239.4m | $13.6m | $31.8m | 5.7% | $0.15 |
| 2020 | $269.9m (12.7%) | $12.8m (-5.9%) | $46.6m (46.4%) | 4.7% (-16.5%) | $0.14 (-6.4%) |
| 2021 | $287.4m (6.5%) | $10.7m (-16.2%) | $31.9m (-31.5%) | 3.7% (-21.3%) | $0.10 (-30.3%) |
| 2022 | $290.3m (1.0%) | $-17.8m (-265.6%) | $21.4m (-32.8%) | -6.1% (-264.0%) | $-0.14 (-244.2%) |
| 2023 | $310.9m (7.1%) | $-19.4m (-9.1%) | $45.4m (112.0%) | -6.2% (-1.8%) | $-0.15 (-5.3%) |
| 2024 | $289.4m (-6.9%) | $-28.7m (-47.9%) | $41.8m (-8.0%) | -9.9% (-58.9%) | $-0.22 (-52.0%) |
| 2025 | $235.1m (-18.8%) | $-28.6m (0.2%) | $25.4m (-39.2%) | -12.2% (-22.9%) | $-0.23 (-2.8%) |
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.