Discounted Cash Flow
Porch Group, 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 | $77.6m | $32.1k | $-760.8k | 0.0% | $-0.02 |
| 2020 | $73.2m (-5.6%) | $-51.6m (-160825.6%) | $-48.9m (-6333.4%) | -70.5% (-170438.5%) | $-1.90 (-9400.0%) |
| 2021 | $192.4m (162.8%) | $106.6m (306.6%) | $-35.7m (27.0%) | 55.4% (178.6%) | $-1.14 (40.0%) |
| 2022 | $275.9m (43.4%) | $-156.6m (-246.9%) | $1.2m (103.5%) | -56.7% (-202.4%) | $-1.61 (-41.2%) |
| 2023 | $430.3m (55.9%) | $-133.9m (14.5%) | $206.0k (-83.4%) | -31.1% (45.1%) | $-1.39 (13.7%) |
| 2024 | $437.8m (1.8%) | $0 (100.0%) | $-4.6m (-2321.8%) | 0.0% (100.0%) | $-0.33 (76.3%) |
| 2025 | $482.4m (10.2%) | $18.7m | $-3.0m (33.4%) | 3.9% | $-0.03 (90.9%) |
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.