Tritium DCFC Limited Ordinary Shares (DCFC) Discounted Future Market Cap - Discounting Cash Flows
Tritium DCFC Limited Ordinary Shares
DCFC (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Results

Present Value 90.34 USD
Estimated net income -1.91 Bil. USD
Estimated market capitalization 109.8 Thou. USD
Market capitalization discounted to present 71.01 Thou. USD
Shares Outstanding 786
Earnings Per Share (EPS) -156.2 USD
Market Price 0.009 USD
Price to Earnings (PE) Ratio

Historical and forecasted data

In Millions of USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue
0.185 292.4 475.1 772 1,254 2,038
Revenue Growth Rate
62.47% 62.47% 62.47% 62.47%
Net Income
-0.121 -273.4 -444.2 -721.7 -1,173 -1,905

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 74.74 0.185
184.5 85.82 56.16 46.97
Cost of Revenue 77.51 0.189
188.6 89.1 60.37 49.25
Gross Profit -2.77 -0.004
-4.08 -3.28 -4.22 -2.28
Gross Margin -4.12% -2.21%
-2.21% -3.82% -7.51% -4.86%
Operating Income -54.33 -0.099
-99.12 -94.26 -44.05 -34.14
Operating Margin -73.67% -53.71%
-53.71% -109.8% -78.44% -72.68%
Net Income -69.59 -0.121
-121.4 -128.9 -63.09 -34.44
Net Margin -93.47% -65.77%
-65.77% -150.2% -112.3% -73.33%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 74.74 0.185
184.5 85.82 56.16 46.97
Revenue Growth Rate 62.46%
115% 52.82% 19.56%
Net Income -69.59 -0.121
-121.4 -128.9 -63.09 -34.44
Net Margin -93.47% -65.77%
-65.77% -150.2% -112.3% -73.33%
Net Income Growth Rate 60.54%
-5.86% 104.3% 83.17%
Stockholders Equity -79.43 -143.7
-143.7 -41.91 -64.01 -3.9
Equity Growth Rate 582.8%
242.8% -34.53% 1,540%
Return on Invested Capital (ROIC) -1,377% 1.07%
1,069% -3,817% -4,057% -79.73%
After-tax Operating Income -54.34 -0.099
-99.12 -94.27 -44.06 -34.14
Income Tax Rate -0.016% 0%
0% -0.016% -0.017% 0%
Invested Capital 5.56 -9.28
-9.28 2.47 1.09 42.82
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us