Discounted Cash Flow
Ncino, 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) |
|---|---|---|---|---|---|
| 2020 | $138.2m | $-141.0k | $-14.8m | -0.1% | $-0.35 |
| 2021 | $204.3m (47.8%) | $-1.1m (-701.4%) | $4.9m (133.1%) | -0.6% (-442.1%) | $-0.47 (-32.9%) |
| 2022 | $273.9m (34.1%) | $-1.6m (-38.8%) | $-24.7m (-605.6%) | -0.6% (-3.6%) | $-0.52 (-10.1%) |
| 2023 | $408.3m (49.1%) | $-1.1m (28.7%) | $-33.7m (-36.6%) | -0.3% (52.2%) | $-0.92 (-77.7%) |
| 2024 | $476.5m (16.7%) | $-1.1m (0.9%) | $53.8m (259.5%) | -0.2% (15.1%) | $-0.39 (58.0%) |
| 2025 | $540.7m (13.5%) | $-472.0k (57.4%) | $53.4m (-0.7%) | -0.1% (62.5%) | $-0.29 (25.7%) |
| 2026 | $594.8m (10.0%) | $141.0k (129.9%) | $82.6m (54.7%) | 0.0% (127.2%) | $0.09 (130.0%) |
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.