Discounted Cash Flow
Tigo Energy, 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) |
|---|---|---|---|---|---|
| 2020 | — | $-2.0k | — | — | $0.00 |
| 2021 | $13.3k | $-402.5k (-20385.6%) | $-464.0k | -3023.0% | $-0.20 |
| 2022 | $81.3m (610616.4%) | $-13.4m (-3224.1%) | $-2.0m (-333.8%) | -16.5% (99.5%) | $-0.02 (90.0%) |
| 2023 | $145.2b (178487.9%) | $-4.4m (67.2%) | $-39.3m (-1854.4%) | -0.0% (100.0%) | $-0.08 (-300.0%) |
| 2024 | $54.0b (-62.8%) | $-62.7m (-1331.6%) | $-13.6m (65.3%) | -0.1% (-3749.2%) | $-1.04 (-1200.0%) |
| 2025 | $103.5b (91.7%) | $-1.9m (97.0%) | $9.7m (170.8%) | -0.0% (98.4%) | $-0.03 (97.1%) |
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.