Discounted Cash Flow
Smartrent, Inc.
—
—
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) |
|---|---|---|---|---|---|
| 2020 | $52.5m | $-37.1m | $-28.8m | -70.6% | — |
| 2021 | $110.6m (110.6%) | $-72.0m (-93.9%) | $-71.8m (-149.6%) | -65.0% (7.9%) | — |
| 2022 | $167.8m (51.7%) | $-96.3m (-33.9%) | $-82.2m (-14.3%) | -57.4% (11.8%) | — |
| 2023 | $236.8m (41.1%) | $-34.6m (64.1%) | $5.8m (107.1%) | -14.6% (74.6%) | — |
| 2024 | $174.9m (-26.2%) | $-33.6m (2.7%) | $-34.7m (-694.4%) | -19.2% (-31.7%) | — |
| 2025 | $152.3m (-12.9%) | $-60.6m (-80.0%) | $-25.1m (27.5%) | -39.8% (-106.7%) | — |
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.