Discounted Cash Flow
Rocket Lab 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) |
|---|---|---|---|---|---|
| 2020 | $35.2m | $-352.6k | $-506.7k | -1.0% | $-0.73 |
| 2021 | $62.2m (77.0%) | $-117.3m (-33171.2%) | $-71.8m (-14067.9%) | -188.5% (-18696.2%) | $-0.56 (23.3%) |
| 2022 | $211.0m (239.0%) | $-135.9m (-15.9%) | $-106.5m (-48.4%) | -64.4% (65.8%) | $-0.29 (48.2%) |
| 2023 | $244.6m (15.9%) | $-182.6m (-34.3%) | $-98.9m (7.2%) | -74.6% (-15.9%) | $-0.38 (-31.0%) |
| 2024 | $436.2m (78.3%) | $-190.2m (-4.2%) | $-48.9m (50.5%) | -43.6% (41.6%) | $-0.38 (-0.9%) |
| 2025 | $601.8m (38.0%) | $-198.2m (-4.2%) | $-165.5m (-238.6%) | -32.9% (24.5%) | $-0.37 (2.6%) |
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.