Discounted Cash Flow
Yext, 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) |
|---|---|---|---|---|---|
| 2018 | $170.2m | $-66.6m | $-36.1m | -39.1% | — |
| 2019 | $228.3m (34.1%) | $-74.8m (-12.4%) | $-30.0k (99.9%) | -32.8% (16.2%) | — |
| 2020 | $298.8m (30.9%) | $-121.5m (-62.4%) | $-42.7m (-142090.0%) | -40.7% (-24.1%) | — |
| 2021 | $354.7m (18.7%) | $-94.7m (22.1%) | $-63.9m (-49.8%) | -26.7% (34.4%) | $-0.79 |
| 2022 | $390.6m (10.1%) | $-93.3m (1.5%) | $8.4m (113.2%) | -23.9% (10.6%) | $-0.73 (7.6%) |
| 2023 | $400.9m (2.6%) | $-65.9m (29.3%) | $11.7m (38.3%) | -16.4% (31.1%) | $-0.53 (27.4%) |
| 2024 | $404.3m (0.9%) | $-2.6m (96.0%) | $43.4m (272.5%) | -0.7% (96.0%) | $-0.02 (96.2%) |
| 2025 | $421.0m (4.1%) | $-27.9m (-962.7%) | $48.1m (10.8%) | -6.6% (-920.7%) | $-0.22 (-1000.0%) |
| 2026 | $446.6m (6.1%) | $37.9m (235.5%) | $53.3m (10.7%) | 8.5% (227.7%) | $0.31 (240.9%) |
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.