Discounted Cash Flow
Tyler Technologies 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 | $756.0m | $109.9m | $154.1m | 14.5% | $3.01 |
| 2017 | $840.7m (11.2%) | $163.9m (49.2%) | $152.7m (-0.9%) | 19.5% (34.2%) | $4.40 (46.2%) |
| 2018 | $935.3m (11.3%) | $147.5m (-10.1%) | $222.8m (45.9%) | 15.8% (-19.2%) | $3.84 (-12.7%) |
| 2019 | $1.1b (16.2%) | $146.5m (-0.6%) | $217.5m (-2.4%) | 13.5% (-14.5%) | $3.79 (-1.3%) |
| 2020 | $1.1b (2.8%) | $194.8m (33.0%) | $332.4m (52.8%) | 17.4% (29.4%) | $4.87 (28.5%) |
| 2021 | $1.6b (42.6%) | $161.5m (-17.1%) | $337.8m (1.6%) | 10.1% (-41.9%) | $3.95 (-18.9%) |
| 2022 | $1.9b (16.2%) | $164.2m (1.7%) | $358.9m (6.2%) | 8.9% (-12.5%) | $3.95 (0.0%) |
| 2023 | $2.0b (5.5%) | $165.9m (1.0%) | $359.9m (0.3%) | 8.5% (-4.2%) | $3.95 (0.0%) |
| 2024 | $2.1b (9.5%) | $263.0m (58.5%) | $604.1m (67.8%) | 12.3% (44.7%) | $6.17 (56.2%) |
| 2025 | $2.3b (9.1%) | $315.6m (20.0%) | $637.5m (5.5%) | 13.5% (10.0%) | $7.32 (18.6%) |
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.