Discounted Cash Flow
Wix.com Ltd. ADR
—
—
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 | $290.1m | $-46.9m | $36.2m | -16.2% | $-1.12 |
| 2017 | $425.6m (46.7%) | $-56.3m (-20.0%) | $71.4m (97.5%) | -13.2% (18.2%) | $-1.24 (-10.7%) |
| 2018 | $603.7m (41.8%) | $-37.1m (34.0%) | $102.0m (42.9%) | -6.1% (53.5%) | $-0.77 (37.9%) |
| 2019 | $761.1m (26.1%) | $-86.4m (-132.8%) | $128.1m (25.6%) | -11.4% (-84.7%) | $-1.71 (-122.1%) |
| 2020 | $988.8m (29.9%) | $-165.2m (-91.1%) | $129.6m (1.2%) | -16.7% (-47.1%) | $-3070.00 (-179432.2%) |
| 2021 | $1.3b (28.4%) | $-117.2m (29.0%) | $56.4m (-56.5%) | -9.2% (44.7%) | $-2060.00 (32.9%) |
| 2022 | $1.4b (9.3%) | $-424.9m (-262.5%) | $27.8m (-50.7%) | -30.6% (-231.7%) | $-7330.00 (-255.8%) |
| 2023 | $1.6b (12.5%) | $33.1m (107.8%) | $244.5m (780.0%) | 2.1% (106.9%) | $0.58 (100.0%) |
| 2024 | $1.8b (12.7%) | $138.3m (317.4%) | $496.9m (103.2%) | 7.9% (270.2%) | $2.49 (329.3%) |
| 2025 | $2.0b (13.2%) | $50.6m (-63.4%) | $50.6m (-89.8%) | 2.5% (-67.7%) | $0.91 (-63.5%) |
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.