Discounted Cash Flow
Nextdoor Holdings, 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 | $123.3m | $-75.2m | $-46.6m | -61.0% | $-0.83 |
| 2021 | $192.2m (55.9%) | $-95.3m (-26.7%) | $-60.1m (-28.9%) | -49.6% (18.7%) | $-0.65 (21.7%) |
| 2022 | $212.8m (10.7%) | $-137.9m (-44.7%) | $-63.7m (-5.9%) | -64.8% (-30.7%) | $-0.36 (44.6%) |
| 2023 | $218.3m (2.6%) | $-147.8m (-7.1%) | $-59.5m (6.5%) | -67.7% (-4.4%) | $-0.39 (-8.3%) |
| 2024 | $247.3m (13.3%) | $-98.1m (33.6%) | $-20.6m (65.4%) | -39.7% (41.4%) | $-0.25 (35.9%) |
| 2025 | $257.6m (4.2%) | $-54.2m (44.7%) | $5.9m (128.6%) | -21.0% (47.0%) | $-0.14 (44.0%) |
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.