ShiftPixy, Inc. (PIXY) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
PIXY
ShiftPixy, Inc.
PIXY (NASDAQ)

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 -4,301 Bil. USD
Discounted Terminal Value -1,959 Bil. USD
Sum of Discounted Free Cash Flow -326 Bil. USD
Enterprise Value -2,285 Bil. USD
Cash and Equivalents 360 Thou. USD
Total Debt 7.14 Mil. USD
Equity Value -2,285 Bil. USD
Shares Outstanding 6.43 Mil. USD
Estimated Value per Share -355.4 Thou. USD
Yield of the U.S. 10 Year Treasury Note 4.18%
Average Cash from Operating Activities Margin -60.19%
Average Capital Expenditure Margin -3.23%

Monetary values in USD

Edit Chart Values 2024-08-31 2025-08-31 2026-08-31 2027-08-31 2028-08-31 2029-08-31 2030-08-31 2031-08-31 2032-08-31 2033-08-31

Monetary values in USD

amounts except #

2024
Aug 31
2025
Aug 31
2026
Aug 31
2027
Aug 31
2028
Aug 31
2029
Aug 31
2030
Aug 31
2031
Aug 31
2032
Aug 31
2033
Aug 31
Revenue 81.31 352.5 1,383 4,857 15,059 40,487 92,184 171,940 249,913 260,360
Revenue Growth Rate 374.7% 333.5% 292.4% 251.2% 210% 168.9% 127.7% 86.52% 45.35% 4.18%
Operating Cash Flow -48.94 -212.2 -832.5 -2,924 -9,064 -24,369 -55,486 -103,491 -150,423 -156,711
Operating Cash Flow Margin -60.19% -60.19% -60.19% -60.19% -60.19% -60.19% -60.19% -60.19% -60.19% -60.19%
Capital Expenditure -2.63 -11.4 -44.72 -157 -486.9 -1,309 -2,980 -5,559 -8,080 -8,417
Capital Expenditure Margin -3.23% -3.23% -3.23% -3.23% -3.23% -3.23% -3.23% -3.23% -3.23% -3.23%
Free Cash Flow -51.57 -223.6 -877.2 -3,081 -9,551 -25,678 -58,466 -109,050 -158,503 -165,128
Free Cash Flow Margin -63.42% -63.42% -63.42% -63.42% -63.42% -63.42% -63.42% -63.42% -63.42% -63.42%
Compounded Discount Rate 0% 0% 5.12% 13.72% 23.05% 33.12% 44.01% 55.79% 68.57% 82.36%
Discounted Free Cash Flow -51.57 -223.6 -834.5 -2,709 -7,762 -19,290 -40,599 -69,999 -94,029 -90,552

Monetary values in USD

amounts except #

Average LTM
Jan 11
2023
Aug 31
2022
Aug 31
2021
Aug 31
2020
Aug 31
2019
Aug 31
2018
Aug 31
2017
Aug 31
2016
Aug 31
2015
Aug 31
Revenue 21.76 15.02 17.13 36 23.42 8.64 53.44 34.96 20.24 8.46 0.27
Revenue Growth Rate 378.8% -12.33% -52.42% 53.72% 171% -83.83% 52.85% 72.68% 139.3% 3,031% 415.9%
Cost of Revenue 19.01 14.57 16.25 34.23 23.1 7.68 41.05 29.46 16.55 6.94 0.246
Gross Profit 2.75 0.443 0.878 1.77 0.322 0.957 12.39 5.5 3.69 1.52 0.024
Gross Margin 10.95% 2.95% 5.13% 4.93% 1.38% 11.07% 23.19% 15.73% 18.24% 17.92% 8.96%
Operating Income -18.08 -31.84 -33.96 -35.39 -27.34 -18.04 -9.67 -15.07 -7.49 -1.85 -0.167
Operating Margin -101.6% -212% -198.2% -98.29% -116.8% -208.7% -18.1% -43.11% -37.01% -21.92% -61.84%
Net Income -26.52 -29.66 -33.63 -43.99 -27.37 -77.25 -27.23 -16.58 -7.49 -1.85 -0.167
Net Margin -174.6% -197.5% -196.3% -122.2% -116.9% -893.9% -50.97% -47.42% -37.01% -21.92% -61.84%
Cash from Operating Activities -9.41 -8.81 -9.24 -17.52 -21.51 -16.88 -2.09 -9.54 -7.58 -0.741 -0.205
Cash from Operating Activities Margin -60.19% -58.69% -53.96% -48.66% -91.85% -195.4% -3.9% -27.28% -37.43% -8.76% -76.02%
Capital Expenditure -0.821 -0.003 -0.346 -0.494 -2.57 -0.235 -1.17 -3.02 -0.005 -0.372 0
Free Cash Flow -10.23 -8.82 -9.59 -18.01 -24.08 -17.12 -3.25 -12.56 -7.58 -1.11 -0.205
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