Discounted Cash Flow
Riskified Ltd. Foreign
—
—
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 | $130.6m | $-13.7m | $1.7m | -10.5% | $-2.08 |
| 2020 | $169.7m (30.0%) | $-10.3m (25.0%) | $-4.6m (-367.5%) | -6.1% (42.3%) | $-1.62 (22.1%) |
| 2021 | $229.1m (35.0%) | $-177.3m (-1626.3%) | $-32.5m (-603.1%) | -77.4% (-1178.8%) | $-4.68 (-188.9%) |
| 2022 | $261.2m (14.0%) | $-97.9m (44.8%) | $-32.4m (0.5%) | -37.5% (51.6%) | $-1.24 (73.5%) |
| 2023 | $297.6m (13.9%) | $-53.2m (45.6%) | $5.9m (118.3%) | -17.9% (52.3%) | $-0.66 (46.8%) |
| 2024 | $327.5m (10.0%) | $-28.5m (46.5%) | $39.1m (559.3%) | -8.7% (51.3%) | $-0.40 (39.4%) |
| 2025 | $344.6m (5.2%) | $-21.2m (25.6%) | $33.1m (-15.3%) | -6.2% (29.3%) | $-0.36 (10.0%) |
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.