Discounted Cash Flow
Stubhub Holdings, 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) |
|---|---|---|---|---|---|
| 2017 | $5.2b | $48.3m | $22.3m | 0.9% | $0.62 |
| 2018 | $6.3b (19.7%) | $468.4m (869.8%) | $14.1m (-37.0%) | 7.5% (709.9%) | $0.15 (-75.8%) |
| 2019 | $5.7b (-9.2%) | $126.0m (-73.1%) | $18.0m (28.1%) | 2.2% (-70.4%) | $0.44 (193.3%) |
| 2020 | $4.7b (-17.1%) | $-55.5m (-144.0%) | $19.5m (7.8%) | -1.2% (-153.1%) | $0.58 (31.8%) |
| 2021 | $5.0b (5.7%) | $66.7m (220.1%) | $45.7m (134.8%) | 1.3% (213.6%) | $0.81 (39.7%) |
| 2022 | $5.9b (17.5%) | $34.8m (-47.9%) | $-561.0k (-101.2%) | 0.6% (-55.6%) | $1.82 (124.7%) |
| 2023 | $7.0b (19.5%) | $108.3m (211.5%) | $305.7m (54586.5%) | 1.5% (160.7%) | $-0.04 (-102.1%) |
| 2024 | $7.9b (13.3%) | $219.1m (102.3%) | $259.8m (-15.0%) | 2.8% (78.5%) | $-0.04 (-15.5%) |
| 2025 | $8.2b (3.0%) | $335.8m (53.3%) | $191.2m (-26.4%) | 4.1% (48.8%) | $-0.02 (58.1%) |
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.