Discounted Cash Flow
Payoneer Global 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) |
|---|---|---|---|---|---|
| 2019 | $317.8m | $-625.0k | $-23.5m | -0.2% | $-0.33 |
| 2020 | $345.6m (8.8%) | $-23.7m (-3699.4%) | $4.5m (119.3%) | -6.9% (-3393.3%) | $-0.80 (-142.4%) |
| 2021 | $473.4m (37.0%) | $-34.0m (-43.1%) | $13.1m (189.5%) | -7.2% (-4.5%) | $-0.33 (58.8%) |
| 2022 | $627.6m (32.6%) | $-12.0m (64.8%) | $73.5m (459.7%) | -1.9% (73.4%) | $-0.03 (90.9%) |
| 2023 | $831.1m (32.4%) | $93.3m (879.7%) | $151.0m (105.6%) | 11.2% (688.8%) | $0.26 (966.7%) |
| 2024 | $977.7m (17.6%) | $121.2m (29.8%) | $168.7m (11.7%) | 12.4% (10.4%) | $0.34 (30.8%) |
| 2025 | $1.1b (7.7%) | $73.2m (-39.6%) | $206.6m (22.4%) | 7.0% (-43.9%) | $0.20 (-41.2%) |
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.