Discounted Cash Flow
Sweetgreen, 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) |
|---|---|---|---|---|---|
| 2020 | $220.6m | $-141.2m | $-138.5m | -64.0% | $-8.80 |
| 2021 | $339.9m (54.1%) | $-153.0m (-8.4%) | $-149.0m (-7.6%) | -45.0% (29.7%) | $-5.51 (37.4%) |
| 2022 | $470.1m (38.3%) | $-189.1m (-23.6%) | $-140.1m (6.0%) | -40.2% (10.7%) | $-1.73 (68.6%) |
| 2023 | $584.0m (24.2%) | $-113.0m (40.2%) | $-63.2m (54.9%) | -19.3% (51.9%) | $-1.01 (41.6%) |
| 2024 | $676.8m (15.9%) | $-91.7m (18.9%) | $-41.1m (35.0%) | -13.5% (30.0%) | $-0.79 (21.8%) |
| 2025 | $679.5m (0.4%) | $-134.0m (-46.2%) | $-119.2m (-190.2%) | -19.7% (-45.6%) | $-1.14 (-44.3%) |
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.