Discounted Cash Flow
Nano Dimension 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 | $175.0k | — | $-23.8m | — | $-0.85 |
| 2017 | $861.0k (392.0%) | $-17.3m | $-16.7m (29.9%) | -2012.3% | $-0.32 (62.4%) |
| 2018 | $5.1m (492.3%) | $-15.2m (12.6%) | $-13.5m (19.2%) | -297.1% (85.2%) | $-0.17 (46.9%) |
| 2019 | $7.1m (38.6%) | $-8.4m (44.9%) | $-12.7m (5.7%) | -118.1% (60.2%) | $-2.38 (-1300.0%) |
| 2020 | $3.4m (-51.9%) | $-48.5m (-480.6%) | $-9.7m (23.8%) | -1426.7% (-1107.6%) | $-1.13 (52.5%) |
| 2021 | $10.5m (208.7%) | $47.0k (100.1%) | $-42.8m (-342.8%) | 0.4% (100.0%) | $-0.81 (28.3%) |
| 2022 | $43.6m (315.8%) | $872.0k (1755.3%) | $872.0k (102.0%) | 2.0% (346.2%) | $-0.88 (-8.6%) |
| 2023 | $30.9m (-29.3%) | $1.1m (27.3%) | $1.1m (27.3%) | 3.6% (80.0%) | $-0.22 (75.0%) |
| 2024 | $57.8m (87.2%) | $-95.9m (-8739.1%) | $-59.2m (-5433.9%) | -166.0% (-4713.9%) | $-0.45 (-104.5%) |
| 2025 | $102.4m (77.3%) | $-293.3m (-205.9%) | $-71.3m (-20.5%) | -286.3% (-72.5%) | $-1.36 (-202.2%) |
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.