Discounted Cash Flow
Eco Wave Power Global AB (Publ) ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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) |
|---|---|---|---|---|---|
| 2019 | $-392.0k | $-2.0m | $-1.3m | 508.9% | $-0.06 |
| 2020 | $-348.0k (11.2%) | $-2.0m (1.8%) | $-2.3m (-70.6%) | 562.9% (10.6%) | $-0.06 (0.0%) |
| 2021 | $31.0k (108.9%) | $-2.3m (-19.8%) | $-2.5m (-11.3%) | -7571.0% (-1444.9%) | $-0.06 (0.0%) |
| 2022 | $26.0k (-16.1%) | $-2.9m (-23.6%) | $-2.5m (3.1%) | -11157.7% (-47.4%) | $-0.07 (-16.7%) |
| 2023 | $306.0k (1076.9%) | $-1.7m (41.1%) | $-2.6m (-5.8%) | -558.8% (95.0%) | $-0.04 (42.9%) |
| 2024 | $168.0k (-45.1%) | $-2.1m (-21.5%) | $-1.9m (28.4%) | -1236.3% (-121.2%) | $-0.05 (-25.0%) |
| 2025 | $205.0k (22.0%) | $-3.7m (-78.0%) | $-3.6m (-90.9%) | -1803.4% (-45.9%) | $-0.08 (-60.0%) |
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.