Discounted Cash Flow
Oddity Tech 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) |
|---|---|---|---|---|---|
| 2021 | $222.6m | $13.9m | $7.9m | 6.3% | $0.26 |
| 2022 | $324.5m (45.8%) | $21.7m (56.1%) | $36.7m (367.1%) | 6.7% (7.0%) | $0.41 (57.7%) |
| 2023 | $508.7m (56.7%) | $58.5m (169.4%) | $85.4m (132.7%) | 11.5% (71.9%) | $1.06 (158.5%) |
| 2024 | $647.0m (27.2%) | $101.5m (73.4%) | $134.5m (57.6%) | 15.7% (36.3%) | $1.77 (67.0%) |
| 2025 | $809.8m (25.2%) | $110.7m (9.1%) | $83.6m (-37.8%) | 13.7% (-12.8%) | $1.95 (10.2%) |
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.