Discounted Cash Flow
Nayax Ltd. Foreign
—
—
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 | $78.8m | $-6.1m | $10.4m | -7.7% | $-0.25 |
| 2021 | $119.1m (51.2%) | $-24.1m (-295.8%) | $9.3m (-10.7%) | -20.3% (-161.8%) | $-0.82 (-225.4%) |
| 2022 | $173.5m (45.6%) | $-37.1m (-53.5%) | $8.4m (-9.5%) | -21.4% (-5.4%) | $-1.14 (-39.4%) |
| 2023 | $235.5m (35.7%) | $-14.7m (60.4%) | $24.1m (185.1%) | -6.2% (70.8%) | $-0.48 (58.1%) |
| 2024 | $314.0m (33.3%) | $-4.4m (70.1%) | $-4.4m (-118.2%) | -1.4% (77.6%) | $-0.16 (67.2%) |
| 2025 | $400.4m (27.5%) | $34.6m (888.5%) | $-557.0k (87.3%) | 8.6% (718.3%) | $0.96 (711.5%) |
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.