Discounted Cash Flow
Selectquote, 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) |
|---|---|---|---|---|---|
| 2018 | $233.7m | $34.9m | $-5.2m | 14.9% | $0.27 |
| 2019 | $337.5m (44.4%) | $72.6m (108.0%) | $-137.0k (97.4%) | 21.5% (44.0%) | $0.70 (159.3%) |
| 2020 | $531.5m (57.5%) | $81.1m (11.8%) | $-62.0m (-45167.9%) | 15.3% (-29.0%) | $-0.16 (-122.9%) |
| 2021 | $937.8m (76.4%) | $131.0m (61.5%) | $-115.9m (-86.9%) | 14.0% (-8.5%) | $0.80 (600.0%) |
| 2022 | $764.0m (-18.5%) | $-297.5m (-327.0%) | $-339.0m (-192.5%) | -38.9% (-378.7%) | $-1.81 (-326.2%) |
| 2023 | $1.0b (31.3%) | $-58.5m (80.3%) | $-19.6m (94.2%) | -5.8% (85.0%) | $-0.35 (80.7%) |
| 2024 | $1.3b (31.8%) | $-34.1m (41.7%) | $13.5m (168.9%) | -2.6% (55.8%) | $-0.20 (42.9%) |
| 2025 | $1.5b (15.5%) | $47.6m (239.4%) | $-12.3m (-190.5%) | 3.1% (220.7%) | $0.14 (170.0%) |
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.