Discounted Cash Flow
Nice Ltd. ADR
—
—
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 | $1.0b | $116.9m | $193.1m | 11.5% | $1.96 |
| 2017 | $1.3b (31.2%) | $143.3m (22.6%) | $354.8m (83.8%) | 10.8% (-6.6%) | $2.37 (20.9%) |
| 2018 | $1.4b (8.4%) | $159.3m (11.2%) | $365.2m (2.9%) | 11.0% (2.5%) | $2.60 (9.7%) |
| 2019 | $1.6b (9.0%) | $185.9m (16.7%) | $346.9m (-5.0%) | 11.8% (7.1%) | $2.99 (15.0%) |
| 2020 | $1.6b (4.7%) | $196.7m (5.8%) | $456.1m (31.5%) | 11.9% (1.0%) | $3.13 (4.7%) |
| 2021 | $1.9b (16.6%) | $199.6m (1.5%) | $437.0m (-4.2%) | 10.4% (-13.0%) | $3.15 (0.6%) |
| 2022 | $2.2b (13.5%) | $265.1m (32.8%) | $447.8m (2.5%) | 12.2% (17.0%) | $4.17 (32.4%) |
| 2023 | $2.4b (9.0%) | $336.5m (26.9%) | $532.2m (18.8%) | 14.2% (16.5%) | $5.32 (27.6%) |
| 2024 | $2.7b (15.0%) | $439.5m (30.6%) | $797.7m (49.9%) | 16.1% (13.5%) | $6.97 (31.0%) |
| 2025 | $2.9b (7.7%) | $612.1m (39.3%) | $697.6m (-12.5%) | 20.8% (29.3%) | $9.82 (40.9%) |
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.