Discounted Cash Flow
Owlet, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $75.4m | $-427.2k | $-1.1m | -0.6% | $-0.48 |
| 2021 | $75.8m (0.6%) | $-71.7m (-16685.2%) | $-41.5m (-3688.8%) | -94.5% (-16588.0%) | $-1.13 (-135.4%) |
| 2022 | $69.2m (-8.8%) | $-79.3m (-10.6%) | $-82.0m (-97.5%) | -114.6% (-21.3%) | $-0.71 (37.2%) |
| 2023 | $54.0m (-22.0%) | $-0 (100.0%) | $-23.5m (71.3%) | -0.0% (100.0%) | $-4.53 (-538.0%) |
| 2024 | $78.1m (44.5%) | $270.0k | $-11.2m (52.2%) | 0.3% | $-1.57 (65.3%) |
| 2025 | $105.7m (35.4%) | $43.1m (15851.9%) | $-11.1m (1.6%) | 40.7% (11679.0%) | $-2.31 (-47.1%) |
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.