Discounted Cash Flow
Suncar Technology Group Inc. 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) |
|---|---|---|---|---|---|
| 2021 | $249.2m | $5.7m | $-26.9m | 2.3% | $-0.22 |
| 2022 | $282.4m (13.3%) | $-5.2m (-192.6%) | $-20.5m (23.7%) | -1.9% (-181.7%) | $-0.15 (34.2%) |
| 2023 | $363.7m (28.8%) | $9.3m (278.5%) | $-32.6m (-59.0%) | 2.6% (238.5%) | $-0.21 (-41.1%) |
| 2024 | $441.9m (21.5%) | $4.2m (-54.9%) | $11.3m (134.5%) | 1.0% (-62.9%) | $-0.67 (-226.3%) |
| 2025 | $489.3m (10.7%) | $1.5m (-63.3%) | $5.3m (-52.6%) | 0.3% (-66.9%) | $-0.02 (96.5%) |
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.