Discounted Cash Flow
Opera Ltd. ADR
—
—
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 | $88.5m | $-8.1m | $-432.0k | -9.2% | $-0.04 |
| 2017 | $128.9m (45.6%) | $6.1m (174.8%) | $11.7m (2797.5%) | 4.7% (151.4%) | $0.03 (174.4%) |
| 2018 | $172.3m (33.7%) | $35.2m (479.8%) | $29.0m (148.5%) | 20.4% (333.8%) | $0.17 (443.7%) |
| 2019 | $334.9m (94.4%) | $57.9m (64.7%) | $-50.2m (-273.5%) | 17.3% (-15.3%) | $0.26 (49.4%) |
| 2020 | $165.1m (-50.7%) | $179.2m (209.5%) | $44.3m (188.1%) | 108.6% (527.8%) | $0.76 (192.3%) |
| 2021 | $251.0m (52.1%) | $-44.0m (-124.5%) | $25.8m (-41.7%) | -17.5% (-116.1%) | $-0.56 (-173.7%) |
| 2022 | $331.0m (31.9%) | $15.0m (134.2%) | $-89.4m (-446.3%) | 4.5% (125.9%) | $0.21 (137.5%) |
| 2023 | $396.8m (19.9%) | $153.3m (919.6%) | $50.1m (156.0%) | 38.6% (750.6%) | $2.58 (1128.6%) |
| 2024 | $480.6m (21.1%) | $80.8m (-47.3%) | $105.0m (109.7%) | 16.8% (-56.5%) | $0.91 (-64.7%) |
| 2025 | $614.8m (27.9%) | $108.3m (34.1%) | $117.7m (12.1%) | 17.6% (4.8%) | $1.21 (33.0%) |
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.