Discounted Cash Flow

Vinci Compass Investments Ltd. Foreign

VINP · Based on 10 years of SEC filings · Converted from BRL to USD

—

Cash flow predictability 76/100 (stable) — FCF YoY std dev 40%, net income 30% (full history)

▲ Accelerating sales growth

Sales growth has accelerated: 11.4% (2023) → 32.2% (2024) → 62.7% (2025). Revenue growth has been accelerating in recent years and is now 62.7% — rapidly accelerating growth may be difficult to sustain at this pace, or the DCF (based on historical averages) may understate future momentum.

Average annual growth rates

Metric	10-Year	5-Year	3-Year
Sales	—	—	—
Free Cash Flow	—	—	—
Average (FCF & NI)	—	—	—
Net Income	—	—	—
Dividends	—	—	—

Average annual growth is the mean year-over-year change across each period.

Endpoint CAGR (better for long term trend)

Metric	10-Year	5-Year	3-Year
Sales	—	—	—
Free Cash Flow	—	—	—
Average (FCF & NI)	—	—	—
Net Income	—	—	—

Endpoint CAGR is the compound annual rate from the first to last year in each period.

Projections use average year-over-year growth. Change this in Settings.

Projected growth rate

—

Free cash flow growth —

10-year: — 5-year: — 3-year: —

Averaged growth (FCF & NI) —

10-year: — 5-year: — 3-year: —

Net income growth —

10-year: — 5-year: — 3-year: —

Sales growth (not added to calculations) —

10-year: — 5-year: — 3-year: —

Click a greyed-out slider to switch metrics. Slide between the 10-year, 5-year, and 3-year historic growth rates for FCF, net income, or their average.

Or enter your own rate

Inflation rate (used with B/E only)

Historical inputs (10 fiscal years)

YEAR	Sales	Net Income	Free Cash Flow	Net Margin	EPS (diluted)
2019	$57.9m	$37.5m	$25.5m	64.7%	$17.41
2020	$66.3m (14.6%)	$41.5m (10.7%)	$37.7m (48.0%)	62.5% (-3.4%)	$19.60 (12.6%)
2021	$90.8m (36.9%)	$50.3m (21.3%)	$55.7m (47.7%)	55.4% (-11.4%)	$3.77 (-80.8%)
2022	$79.6m (-12.3%)	$53.0m (5.4%)	$21.7m (-61.0%)	66.6% (20.2%)	$3.89 (3.2%)
2023	$88.7m (11.4%)	$52.6m (-0.9%)	$34.6m (59.2%)	59.3% (-11.0%)	$4.02 (3.3%)
2024	$117.2m (32.2%)	$31.6m (-39.9%)	$37.2m (7.3%)	27.0% (-54.5%)	$2.14 (-46.8%)
2025	$190.7m (62.7%)	$51.1m (61.8%)	$45.7m (22.9%)	26.8% (-0.5%)	$3.43 (60.3%)

Base FCF: — (latest fiscal year)

Discount rate: %

Terminal growth: —

Projection period: — years

Alt A decline yrs:

Alt B total yrs:

SEC filings report in BRL. 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): —

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.

+ 10YR Financials Balance Sheet (10YR) Cash Flow (10YR) DCF Model