Discounted Cash Flow
Xometry, Inc.
—
—
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) |
|---|---|---|---|---|---|
| 2018 | — | — | — | — | — |
| 2019 | $80.2m | $-31.0m | $-29.8m | -38.6% | — |
| 2020 | $141.4m (76.3%) | $-39.9m (-28.7%) | $-26.2m (12.0%) | -28.2% (27.0%) | — |
| 2021 | $218.3m (54.4%) | $-61.4m (-53.9%) | $-74.8m (-185.2%) | -28.1% (0.3%) | — |
| 2022 | $381.1m (74.5%) | $-76.0m (-23.9%) | $-76.2m (-1.9%) | -20.0% (29.0%) | $-1.61 |
| 2023 | $463.4m (21.6%) | $-67.5m (11.3%) | $-48.4m (36.6%) | -14.6% (27.0%) | $-1.41 (12.4%) |
| 2024 | $545.5m (17.7%) | $-50.4m (25.3%) | $-33.5m (30.8%) | -9.2% (36.5%) | $-1.03 (27.0%) |
| 2025 | $686.6m (25.9%) | $-61.7m (-22.5%) | $-24.1m (28.0%) | -9.0% (2.7%) | $-1.22 (-18.4%) |
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.