Discounted Cash Flow
Rackspace Technology, Inc.
—
—
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 | $60.1m | $241.3k | $-8.0m | 0.4% | $-4.90 |
| 2018 | $2.5b (3984.3%) | $-1.3m (-639.9%) | $-1.2m (85.0%) | -0.1% (-113.2%) | $-2.85 (41.8%) |
| 2019 | $2.4b (-0.6%) | $-426.5k (67.3%) | $-2.1m (-77.5%) | -0.0% (67.1%) | $-0.62 (78.3%) |
| 2020 | $2.7b (11.0%) | $-875.9k (-105.4%) | $-1.5m (30.4%) | -0.0% (-85.0%) | $-1.37 (-121.1%) |
| 2021 | $3.0b (11.2%) | $-3.0m (-246.4%) | $-2.6m (-76.5%) | -0.1% (-211.6%) | $-1.05 (23.3%) |
| 2022 | $3.1b (3.7%) | $-1.3m (57.2%) | $-892.2k (66.0%) | -0.0% (58.8%) | $-3.81 (-263.1%) |
| 2023 | $3.0b (-5.3%) | $-2.3m (-78.0%) | $-540.7k (39.4%) | -0.1% (-87.9%) | $-3.89 (-2.1%) |
| 2024 | $2.7b (-7.4%) | $-1.6m (32.2%) | $-6.8m (-1154.4%) | -0.1% (26.8%) | $-3.82 (1.9%) |
| 2025 | $2.7b (-1.9%) | $-1.1m (28.9%) | $-3.0m (55.6%) | -0.0% (27.5%) | $-0.95 (75.2%) |
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.