Discounted Cash Flow
Playtika Holding Corp.
—
—
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 | $1.5b | $338.0m | $411.7m | 22.7% | $0.89 |
| 2019 | $1.9b (26.6%) | $288.9m (-14.5%) | $436.6m (6.0%) | 15.3% (-32.5%) | $0.76 (-14.6%) |
| 2020 | $2.4b (25.6%) | $92.1m (-68.1%) | $463.6m (6.2%) | 3.9% (-74.6%) | $0.24 (-68.4%) |
| 2021 | $2.6b (8.9%) | $308.5m (235.0%) | $504.3m (8.8%) | 11.9% (207.5%) | $0.75 (212.5%) |
| 2022 | $2.6b (1.3%) | $275.3m (-10.8%) | $425.4m (-15.6%) | 10.5% (-11.9%) | $0.69 (-8.0%) |
| 2023 | $2.6b (-1.9%) | $235.0m (-14.6%) | $-32.6m (-107.7%) | 9.2% (-13.0%) | $0.64 (-7.2%) |
| 2024 | $2.5b (-0.7%) | $162.2m (-31.0%) | $-40.9m (-25.5%) | 6.4% (-30.5%) | $0.44 (-31.2%) |
| 2025 | $2.8b (8.1%) | $-206.4m (-227.3%) | $-36.7m (10.3%) | -7.5% (-217.7%) | $-0.55 (-225.0%) |
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.