Discounted Cash Flow
Opendoor Technologies 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) |
|---|---|---|---|---|---|
| 2018 | $1.8b | $-241.3m | $-1.2b | -13.1% | $-3.07 |
| 2019 | $4.7b (157.9%) | $-341.0m (-41.3%) | $-300.0m (75.0%) | -7.2% (45.2%) | $-4.26 (-38.8%) |
| 2020 | $2.6b (-45.5%) | $-286.8m (15.9%) | $664.6m (321.5%) | -11.1% (-54.3%) | $-2.62 (38.5%) |
| 2021 | $8.0b (210.5%) | $-662.0m (-130.9%) | $-5.8b (-976.8%) | -8.3% (25.7%) | $-1.12 (57.3%) |
| 2022 | $15.6b (94.1%) | $-1.4b (-104.4%) | $693.0m (111.9%) | -8.7% (-5.3%) | $-2.16 (-92.9%) |
| 2023 | $6.9b (-55.4%) | $-275.0m (79.7%) | $2.3b (232.9%) | -4.0% (54.4%) | $-0.42 (80.6%) |
| 2024 | $5.2b (-25.8%) | $-392.0m (-42.5%) | $-620.0m (-126.9%) | -7.6% (-92.1%) | $-0.56 (-33.4%) |
| 2025 | $4.4b (-15.2%) | $-1.3b (-231.6%) | $1.0b (267.3%) | -29.7% (-291.0%) | $-1.70 (-202.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.