Discounted Cash Flow
Kornit Digital Ltd. Foreign
—
—
⚠ Cash flow predictability 30/100 (unstable) —
FCF YoY std dev 88%,
net income 79% (full history)
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) |
|---|---|---|---|---|---|
| 2016 | $36.0m | $274.2k | $316.6k | 0.8% | $0.03 |
| 2017 | $37.8m (5.0%) | $-667.4k (-343.4%) | $109.3k (-65.5%) | -1.8% (-331.9%) | $-0.06 (-300.0%) |
| 2018 | $47.2m (24.8%) | $4.1m (716.8%) | $8.6m (7801.2%) | 8.7% (594.3%) | $0.36 (700.0%) |
| 2019 | $59.6m (26.3%) | $3.4m (-18.2%) | $1.9m (-78.6%) | 5.7% (-35.3%) | $0.27 (-25.0%) |
| 2020 | $64.0m (7.5%) | $-1.6m (-147.0%) | $6.3m (238.6%) | -2.5% (-143.8%) | $-0.11 (-140.7%) |
| 2021 | $106.7m (66.6%) | $5.1m (424.6%) | $13.0m (107.0%) | 4.8% (294.9%) | $0.33 (400.0%) |
| 2022 | $89.9m (-15.7%) | $-26.2m (-609.2%) | $-33.9m (-361.2%) | -29.1% (-703.9%) | $-1.59 (-581.8%) |
| 2023 | $72.8m (-19.1%) | $-21.3m (18.6%) | $-13.8m (59.2%) | -29.3% (-0.5%) | $-1.31 (17.6%) |
| 2024 | $67.5m (-7.3%) | $-5.6m (73.9%) | $11.1m (180.6%) | -8.2% (71.8%) | $-0.35 (73.3%) |
| 2025 | $69.0m (2.1%) | $-4.5m (19.5%) | $1.1m (-90.0%) | -6.5% (21.2%) | $-0.30 (14.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in ILS. Values above are converted to USD for comparison with the US-listed share price.
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): —
Net debt deduction: —
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.