Discounted Cash Flow
Lendingtree, 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) |
|---|---|---|---|---|---|
| 2016 | $384.4m | $27.5m | $26.5m | 7.2% | $2.33 |
| 2017 | $617.7m (60.7%) | $15.6m (-43.3%) | $95.5m (260.4%) | 2.5% (-64.7%) | $1.30 (-44.2%) |
| 2018 | $764.9m (23.8%) | $96.5m (519.5%) | $109.0m (14.2%) | 12.6% (400.3%) | $7.72 (493.8%) |
| 2019 | $1.1b (44.7%) | $17.8m (-81.5%) | $137.1m (25.8%) | 1.6% (-87.2%) | $1.39 (-82.0%) |
| 2020 | $910.0m (-17.8%) | $-48.3m (-370.7%) | $69.2m (-49.6%) | -5.3% (-429.2%) | $-3.71 (-366.9%) |
| 2021 | $1.1b (20.7%) | $69.1m (243.2%) | $96.2m (39.1%) | 6.3% (218.6%) | $5.24 (241.2%) |
| 2022 | $985.0m (-10.3%) | $-188.0m (-371.9%) | $31.5m (-67.2%) | -19.1% (-403.3%) | $-14.69 (-380.3%) |
| 2023 | $672.5m (-31.7%) | $-122.4m (34.9%) | $55.0m (74.6%) | -18.2% (4.6%) | $-9.46 (35.6%) |
| 2024 | $900.2m (33.9%) | $-41.7m (65.9%) | $51.0m (-7.3%) | -4.6% (74.5%) | $-3.14 (66.8%) |
| 2025 | $1.1b (24.1%) | $151.3m (462.8%) | $60.7m (18.9%) | 13.5% (392.3%) | $11.14 (454.8%) |
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.