Discounted Cash Flow
Wisdomtree, 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 | $219.4m | $26.2m | $53.8m | 11.9% | $0.19 |
| 2017 | $237.4m (8.2%) | $27.2m (4.0%) | $48.2m (-10.5%) | 11.5% (-3.9%) | $0.20 (5.3%) |
| 2018 | $274.1m (15.5%) | $36.6m (34.7%) | $37.4m (-22.4%) | 13.4% (16.6%) | $0.23 (15.0%) |
| 2019 | $268.4m (-2.1%) | $-10.4m (-128.5%) | $46.8m (25.1%) | -3.9% (-129.1%) | $-0.08 (-134.8%) |
| 2020 | $253.7m (-5.5%) | $-35.7m (-242.0%) | $28.9m (-38.2%) | -14.1% (-261.8%) | $-0.25 (-212.5%) |
| 2021 | $304.3m (20.0%) | $49.8m (239.7%) | $75.0m (159.4%) | 16.4% (216.4%) | $0.31 (224.0%) |
| 2022 | $301.3m (-1.0%) | $50.7m (1.8%) | $54.9m (-26.9%) | 16.8% (2.8%) | $0.31 (0.0%) |
| 2023 | $349.0m (15.8%) | $102.5m (102.3%) | $85.5m (55.8%) | 29.4% (74.7%) | $0.66 (112.9%) |
| 2024 | $427.7m (22.5%) | $66.7m (-35.0%) | $113.3m (32.6%) | 15.6% (-46.9%) | $0.34 (-48.5%) |
| 2025 | $493.8m (15.4%) | $109.1m (63.6%) | $147.7m (30.4%) | 22.1% (41.8%) | $0.77 (126.5%) |
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.