Discounted Cash Flow
Palantir 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 | $595.4m | $-580.0m | $-12.6m | -97.4% | $-1.11 |
| 2019 | $742.6m (24.7%) | $-579.6m (0.1%) | $-10.3m (17.9%) | -78.1% (19.9%) | $-1.02 (8.1%) |
| 2020 | $1.1b (47.2%) | $-1.2b (-101.2%) | $-7.8m (24.3%) | -106.7% (-36.7%) | $-1.19 (-16.7%) |
| 2021 | $1.5b (41.1%) | $-520.4m (55.4%) | $-9.9m (-26.7%) | -33.7% (68.4%) | $-0.27 (77.3%) |
| 2022 | $1.9b (23.6%) | $-373.7m (28.2%) | $-33.4m (-236.7%) | -19.6% (41.9%) | $-0.18 (33.3%) |
| 2023 | $2.2b (16.7%) | $209.8m (156.1%) | $-44.6m (-33.6%) | 9.4% (148.1%) | $0.10 (155.6%) |
| 2024 | $2.9b (28.8%) | $462.2m (120.3%) | $12.2m (127.3%) | 16.1% (71.0%) | $0.21 (110.0%) |
| 2025 | $4.5b (56.2%) | $1.6b (251.6%) | $-18.3m (-250.1%) | 36.3% (125.1%) | $0.69 (228.6%) |
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.