Discounted Cash Flow
Similarweb Ltd. 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) |
|---|---|---|---|---|---|
| 2019 | $70.6m | $-17.7m | $-10.0m | -25.1% | $-1.32 |
| 2020 | $93.5m (32.4%) | $-22.8m (-28.9%) | $-4.5m (54.8%) | -24.4% (2.7%) | $-1.58 (-19.7%) |
| 2021 | $137.7m (47.3%) | $-69.0m (-202.3%) | $-29.9m (-564.1%) | -50.1% (-105.3%) | $-1.30 (17.7%) |
| 2022 | $193.2m (40.4%) | $-83.7m (-21.3%) | $-74.3m (-148.3%) | -43.3% (13.6%) | $-1.10 (15.4%) |
| 2023 | $218.0m (12.8%) | $-29.4m (64.9%) | $-4.6m (93.8%) | -13.5% (68.9%) | $-0.38 (65.5%) |
| 2024 | $249.9m (14.6%) | $-11.5m (61.0%) | $28.7m (725.3%) | -4.6% (66.0%) | $-0.14 (63.2%) |
| 2025 | $282.6m (13.1%) | $-32.9m (-187.5%) | $13.2m (-54.2%) | -11.7% (-154.2%) | $-0.39 (-178.6%) |
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.