Discounted Cash Flow
V2x, 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 | $-5.6m | $23.7m | $36.6m | -419.5% | $2.21 |
| 2017 | $-4.6m (17.7%) | $59.5m (151.5%) | $35.4m (-3.3%) | -1282.3% (-205.7%) | $5.40 (144.3%) |
| 2018 | $1.3b (27671.2%) | $35.3m (-40.7%) | $40.1m (13.1%) | 2.8% (100.2%) | $3.14 (-41.9%) |
| 2019 | $1.4b (8.1%) | $34.7m (-1.6%) | $27.6m (-31.2%) | 2.5% (-9.0%) | $3.03 (-3.5%) |
| 2020 | $1.4b (0.9%) | $37.0m (6.4%) | $64.1m (132.5%) | 2.6% (5.5%) | $3.19 (5.3%) |
| 2021 | $1.8b (27.8%) | $45.7m (23.8%) | $61.3m (-4.3%) | 2.6% (-3.2%) | $3.91 (22.6%) |
| 2022 | $2.9b (62.1%) | $-14.3m (-131.3%) | $81.1m (32.2%) | -0.5% (-119.3%) | $-0.68 (-117.4%) |
| 2023 | $4.0b (37.1%) | $-22.6m (-57.5%) | $162.9m (101.0%) | -0.6% (-14.9%) | $-0.73 (-7.4%) |
| 2024 | $4.3b (9.1%) | $34.7m (253.7%) | $242.4m (48.8%) | 0.8% (240.9%) | $1.10 (250.7%) |
| 2025 | $4.5b (3.7%) | $77.9m (124.5%) | $170.1m (-29.9%) | 1.7% (116.6%) | $2.47 (124.5%) |
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.