Discounted Cash Flow
Sportradar Group AG 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) |
|---|---|---|---|---|---|
| 2020 | $404.9m | $15.2m | $13.3m | 3.8% | — |
| 2021 | $561.2m (38.6%) | $12.6m (-17.6%) | $12.6m (-5.2%) | 2.2% (-40.5%) | — |
| 2022 | $730.2m (30.1%) | $10.9m (-13.4%) | $10.9m (-13.4%) | 1.5% (-33.4%) | — |
| 2023 | $877.6m (20.2%) | $34.7m (218.2%) | $249.6m (2192.0%) | 3.9% (164.7%) | — |
| 2024 | $1.1b (26.1%) | $34.1m (-1.5%) | $324.3m (29.9%) | 3.1% (-21.8%) | — |
| 2025 | $1.3b (16.6%) | $100.3m (193.8%) | $297.8m (-8.2%) | 7.8% (152.0%) | — |
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.