Discounted Cash Flow
Wallbox N.V. Foreign
—
—
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) |
|---|---|---|---|---|---|
| 2019 | $8.0m | $-5.4m | $-6.0m | -66.9% | $-0.09 |
| 2020 | $19.7m (145.3%) | $-11.0m (-104.6%) | $-15.8m (-164.7%) | -55.8% (16.6%) | $-0.12 (-33.3%) |
| 2021 | $71.6m (263.8%) | $-53.6m (-387.8%) | $-69.7m (-342.1%) | -74.8% (-34.1%) | $-1.99 (-1558.3%) |
| 2022 | $144.2m (101.4%) | $-138.8m (-159.1%) | $-174.1m (-149.7%) | -96.3% (-28.7%) | $-0.38 (80.9%) |
| 2023 | $143.8m (-0.3%) | $-106.9m (23.0%) | $-76.3m (56.2%) | -74.4% (22.7%) | $-0.60 (-57.9%) |
| 2024 | $163.9m (14.0%) | $-133.8m (-25.1%) | $-52.9m (30.7%) | -81.6% (-9.7%) | $-0.66 (-10.0%) |
| 2025 | $145.1m (-11.5%) | $-99.3m (25.8%) | $9.9m (118.8%) | -68.4% (16.2%) | $-0.67 (-1.5%) |
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.