Discounted Cash Flow
Quinstreet, 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) |
|---|---|---|---|---|---|
| 2015 | $282.1m | $-20.0m | — | -7.1% | $-0.45 |
| 2016 | $297.7m (5.5%) | $-19.4m (2.9%) | $-844.0k | -6.5% (8.0%) | $-0.43 (4.4%) |
| 2017 | $299.8m (0.7%) | $-12.2m (37.1%) | $17.4m (2158.8%) | -4.1% (37.6%) | $-0.27 (37.2%) |
| 2018 | $404.4m (34.9%) | $15.9m (230.5%) | $26.4m (51.8%) | 3.9% (196.7%) | $0.34 (225.9%) |
| 2019 | $455.2m (12.6%) | $62.5m (292.2%) | $36.0m (36.5%) | 13.7% (248.4%) | $1.26 (270.6%) |
| 2020 | $490.3m (7.7%) | $18.1m (-71.0%) | $45.6m (26.8%) | 3.7% (-73.1%) | $0.35 (-72.2%) |
| 2021 | $578.5m (18.0%) | $23.6m (30.1%) | $48.6m (6.6%) | 4.1% (10.3%) | $0.44 (25.7%) |
| 2022 | $582.1m (0.6%) | $-5.2m (-122.3%) | $25.8m (-46.9%) | -0.9% (-122.1%) | $-0.10 (-122.7%) |
| 2023 | $580.6m (-0.3%) | $-68.9m (-1212.2%) | $8.8m (-66.0%) | -11.9% (-1215.6%) | $-1.28 (-1180.0%) |
| 2024 | $613.5m (5.7%) | $-31.3m (54.5%) | $6.7m (-23.8%) | -5.1% (56.9%) | $-0.57 (55.5%) |
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.