Gold.com, Inc. (GOLD) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
GOLD
Gold.com, Inc.
GOLD (NYSE)

Estimated Value

USD

Market Price USD

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

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 524.3 Mil. USD
Discounted Terminal Value 238 Mil. USD
Sum of Discounted Free Cash Flow 104.2 Mil. USD
Enterprise Value 342.2 Mil. USD
Cash and Equivalents 152.1 Mil. USD
Total Debt 307.3 Mil. USD
Equity Value 186.9 Mil. USD
Shares Outstanding 24.75 Mil. USD
Estimated Value per Share 7.55 USD
Yield of the U.S. 10 Year Treasury Note 4.22%
Average Cash from Operating Activities Margin 0.135%
Average Capital Expenditure Margin -0.047%

Monetary values in USD

Edit Chart Values 2026-06-30 2027-06-30 2028-06-30 2029-06-30 2030-06-30 2031-06-30 2032-06-30 2033-06-30 2034-06-30 2035-06-30

Monetary values in USD

amounts except #

2026
Jun 30
2027
Jun 30
2028
Jun 30
2029
Jun 30
2030
Jun 30
2031
Jun 30
2032
Jun 30
2033
Jun 30
2034
Jun 30
2035
Jun 30
Revenue 12,192 13,446 14,728 16,020 17,304 18,560 19,766 20,900 21,940 22,866
Revenue Growth Rate 11.05% 10.29% 9.53% 8.77% 8.01% 7.26% 6.5% 5.74% 4.98% 4.22%
Operating Cash Flow 16.46 18.15 19.88 21.63 23.36 25.06 26.68 28.21 29.62 30.87
Operating Cash Flow Margin 0.135% 0.135% 0.135% 0.135% 0.135% 0.135% 0.135% 0.135% 0.135% 0.135%
Capital Expenditure -5.73 -6.32 -6.92 -7.53 -8.13 -8.72 -9.29 -9.82 -10.31 -10.75
Capital Expenditure Margin -0.047% -0.047% -0.047% -0.047% -0.047% -0.047% -0.047% -0.047% -0.047% -0.047%
Free Cash Flow 10.73 11.83 12.96 14.1 15.23 16.33 17.39 18.39 19.31 20.12
Free Cash Flow Margin 0.088% 0.088% 0.088% 0.088% 0.088% 0.088% 0.088% 0.088% 0.088% 0.088%
Compounded Discount Rate 3.14% 11.62% 20.82% 30.75% 41.5% 53.13% 65.76% 79.38% 94.13% 110.1%
Discounted Free Cash Flow 10.4 10.6 10.73 10.78 10.76 10.67 10.49 10.25 9.95 9.58

Monetary values in USD

amounts except #

Average LTM
Feb 07
2025
Jun 30
2024
Jun 30
2023
Jun 30
2022
Jun 30
2021
Jun 30
2020
Jun 30
2019
Jun 30
2018
Jun 30
2017
Jun 30
2016
Jun 30
Revenue 8,458 15,679 10,979 9,699 9,287 8,159 7,613 5,461 4,783 7,606 6,990 6,784
Revenue Growth Rate 11.05% 42.81% 13.19% 4.44% 13.82% 7.17% 39.4% 14.17% -37.12% 8.82% 3.03% 11.76%
Cost of Revenue 8,310 15,390 10,768 9,526 8,992 7,897 7,403 5,394 4,751 7,577 6,958 6,750
Gross Profit 148.5 289 210.9 173.3 294.7 261.8 210.2 66.97 31.96 29.44 31.33 34.52
Gross Margin 1.63% 1.84% 1.92% 1.79% 3.17% 3.21% 2.76% 1.23% 0.668% 0.387% 0.448% 0.509%
Operating Income 67.45 68.97 48.8 72.06 196.9 157.8 151.4 30.22 -0.544 -3.96 7.99 12.29
Operating Margin 0.769% 0.44% 0.445% 0.743% 2.12% 1.93% 1.99% 0.553% -0.011% -0.052% 0.114% 0.181%
Net Income 53.87 12.47 17.32 68.55 156.4 132.5 159.6 30.51 2.23 -3.4 7.09 9.27
Net Margin 0.65% 0.08% 0.158% 0.707% 1.68% 1.62% 2.1% 0.559% 0.047% -0.045% 0.101% 0.137%
Cash from Operating Activities 29.26 322.6 152.3 60.93 -47.27 -89.17 -52.65 47.94 -14.53 7.65 -9.78 -56.16
Cash from Operating Activities Margin 0.135% 2.06% 1.39% 0.628% -0.509% -1.09% -0.692% 0.878% -0.304% 0.101% -0.14% -0.828%
Capital Expenditure -4.46 -6.27 -10.68 -15.77 -4.78 -2.88 -2.11 -0.986 -0.49 -1.32 -2.27 -1.47
Free Cash Flow 24.81 316.3 141.7 45.16 -52.05 -92.05 -54.77 46.95 -15.02 6.33 -12.05 -57.62
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
Want to become our sponsor?
Check out our Affiliate Program