Discounted Cash Flow
Quanterix Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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) |
|---|---|---|---|---|---|
| 2017 | $22.9m | $-27.0m | $-23.2m | -118.1% | $-8.30 |
| 2018 | $37.6m (64.5%) | $-31.5m (-16.7%) | $-30.2m (-30.1%) | -83.8% (29.1%) | $-1.43 (82.8%) |
| 2019 | $56.7m (50.8%) | $-40.8m (-29.4%) | $-37.0m (-22.5%) | -71.9% (14.2%) | $-1.63 (-14.0%) |
| 2020 | $86.4m (52.2%) | $-31.5m (22.7%) | $-27.3m (26.3%) | -36.5% (49.2%) | $-1.07 (34.4%) |
| 2021 | $110.6m (28.0%) | $-57.7m (-83.0%) | $-61.5m (-125.4%) | -52.2% (-42.9%) | $-1.60 (-49.5%) |
| 2022 | $105.5m (-4.6%) | $-96.7m (-67.6%) | $-60.0m (2.5%) | -91.6% (-75.6%) | $-2.61 (-63.1%) |
| 2023 | $122.4m (16.0%) | $-32.3m (66.6%) | $-22.7m (62.2%) | -26.4% (71.2%) | $-0.86 (67.0%) |
| 2024 | $137.4m (12.3%) | $-38.5m (-19.2%) | $-38.5m (-69.8%) | -28.0% (-6.1%) | $-1.00 (-16.3%) |
| 2025 | $138.9m (1.1%) | $-107.2m (-178.1%) | $-79.8m (-107.2%) | -77.1% (-175.1%) | $-2.51 (-151.0%) |
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.