Discounted Cash Flow
Novocure Ltd.
—
—
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 | $82.9m | $-131.8m | $-113.3m | -159.1% | — |
| 2017 | $177.0m (113.6%) | $-61.7m (53.2%) | $-35.6m (68.6%) | -34.8% (78.1%) | — |
| 2018 | $248.1m (40.1%) | $-63.6m (-3.1%) | $-4.8m (86.6%) | -25.6% (26.4%) | — |
| 2019 | $351.3m (41.6%) | $-7.2m (88.6%) | $16.1m (437.5%) | -2.1% (92.0%) | — |
| 2020 | $494.4m (40.7%) | $19.8m (374.0%) | $84.2m (421.7%) | 4.0% (294.7%) | $0.20 |
| 2021 | $535.0m (8.2%) | $-58.4m (-394.6%) | $58.6m (-30.4%) | -10.9% (-372.2%) | $-0.56 (-380.0%) |
| 2022 | $537.8m (0.5%) | $-92.5m (-58.6%) | $9.4m (-83.9%) | -17.2% (-57.8%) | $-0.88 (-57.1%) |
| 2023 | $509.3m (-5.3%) | $-207.0m (-123.7%) | $-100.4m (-1165.0%) | -40.6% (-136.3%) | $-1.95 (-121.6%) |
| 2024 | $605.2m (18.8%) | $-168.6m (18.6%) | $-69.2m (31.1%) | -27.9% (31.5%) | $-1.56 (20.0%) |
| 2025 | $655.4m (8.3%) | $-136.2m (19.2%) | $-75.7m (-9.3%) | -20.8% (25.4%) | $-1.22 (21.8%) |
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.