Discounted Cash Flow
Soundhound AI 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) |
|---|---|---|---|---|---|
| 2021 | $21.2m | $-79.5m | $-1.5m | -375.2% | $-1.18 |
| 2022 | $31.1m (46.9%) | $-116.7m (-46.7%) | $-95.3m (-6255.0%) | -374.9% (0.1%) | $-0.73 (38.1%) |
| 2023 | $45.9m (47.4%) | $-91.7m (21.4%) | $-68.7m (28.0%) | -199.9% (46.7%) | $-0.39 (46.9%) |
| 2024 | $84.7m (84.6%) | $-351.1m (-282.8%) | $-109.5m (-59.5%) | -414.6% (-107.4%) | $-1.04 (-167.1%) |
| 2025 | $168.9m (99.4%) | $-14.0m (96.0%) | $-99.1m (9.5%) | -8.3% (98.0%) | $-0.03 (96.7%) |
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.