Discounted Cash Flow
Lesaka Technologies Inc.
—
—
⚠ Cash flow predictability 42/100 (moderate) —
FCF YoY std dev 72%,
net income 59% (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 | $36.6m | $5.1m | $5.0m | 14.0% | $1.72 |
| 2017 | $37.8m (3.3%) | $4.5m (-11.5%) | $5.3m (6.5%) | 12.0% (-14.3%) | $1.34 (-22.1%) |
| 2018 | $38.0m (0.5%) | $4.0m (-11.8%) | $7.6m (43.0%) | 10.5% (-12.2%) | $1.13 (-15.7%) |
| 2019 | $22.4m (-41.1%) | $-19.1m (-578.0%) | $-859.3k (-111.3%) | -85.2% (-911.6%) | $-5.42 (-579.6%) |
| 2020 | $9.4m (-58.2%) | $-4.9m (74.5%) | $-3.2m (-274.6%) | -51.9% (39.1%) | $-1.37 (74.7%) |
| 2021 | $8.1m (-13.4%) | $-2.4m (51.4%) | $-3.9m (-20.5%) | -29.1% (43.9%) | $-0.67 (51.1%) |
| 2022 | $13.8m (70.2%) | $-2.7m (-15.3%) | $-2.6m (33.4%) | -19.7% (32.3%) | $-0.75 (-11.9%) |
| 2023 | $32.7m (137.2%) | $-2.2m (20.1%) | $-975.1k (62.3%) | -6.6% (66.3%) | $-0.56 (25.3%) |
| 2024 | $34.9m (6.9%) | $-1.1m (50.3%) | $998.6k (202.4%) | -3.1% (53.5%) | $-0.27 (51.8%) |
| 2025 | $40.9m (16.9%) | $-5.4m (-401.7%) | $-1.6m (-263.2%) | -13.3% (-329.1%) | $-1.14 (-322.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in ZAR. 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.