Protagonist Therapeutics, Inc. (PTGX) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
PTGX
Protagonist Therapeutics, Inc.
PTGX (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 -75,339,958,090 Bil. USD
Discounted Terminal Value -34,130,884,126 Bil. USD
Sum of Discounted Free Cash Flow -3,629,211,203 Bil. USD
Enterprise Value -37,760,095,329 Bil. USD
Cash and Equivalents 113.7 Mil. USD
Total Debt 10.75 Mil. USD
Equity Value -37,760,095,328 Bil. USD
Shares Outstanding 63.77 Mil. USD
Estimated Value per Share -592.1 Bil. USD
Yield of the U.S. 10 Year Treasury Note 4.24%
Average Cash from Operating Activities Margin -2,135%
Average Capital Expenditure Margin -48.26%

Monetary values in USD

Edit Chart Values 2025-12-31 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31 2032-12-31 2033-12-31 2034-12-31

Monetary values in USD

amounts except #

2025
Dec 31
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
2032
Dec 31
2033
Dec 31
2034
Dec 31
Revenue 7,459 114,708 1,558,435 18,380,389 183,843,919 1,509,399,426 9,687,728,025 44,818,443,804 127,031,405,186 132,417,536,766
Revenue Growth Rate 1,617% 1,438% 1,259% 1,079% 900.2% 721% 541.8% 362.6% 183.4% 4.24%
Operating Cash Flow -159,254 -2,449,019 -33,272,585 -392,421,306 -3,925,067,663 -32,225,677,753 -206,832,993,334 -956,873,775,205 -2,712,120,500,719 -2,827,114,409,950
Operating Cash Flow Margin -2,135% -2,135% -2,135% -2,135% -2,135% -2,135% -2,135% -2,135% -2,135% -2,135%
Capital Expenditure -3,600 -55,358 -752,101 -8,870,376 -88,723,075 -728,436,163 -4,675,297,545 -21,629,380,980 -61,305,356,143 -63,904,703,243
Capital Expenditure Margin -48.26% -48.26% -48.26% -48.26% -48.26% -48.26% -48.26% -48.26% -48.26% -48.26%
Free Cash Flow -162,854 -2,504,377 -34,024,686 -401,291,681 -4,013,790,738 -32,954,113,916 -211,508,290,879 -978,503,156,185 -2,773,425,856,862 -2,891,019,113,193
Free Cash Flow Margin -2,183% -2,183% -2,183% -2,183% -2,183% -2,183% -2,183% -2,183% -2,183% -2,183%
Compounded Discount Rate 0% 7.58% 16.45% 26.07% 36.46% 47.7% 59.88% 73.09% 87.35% 102.8%
Discounted Free Cash Flow -162,854 -2,327,822 -29,218,406 -318,302,874 -2,941,354,338 -22,310,765,655 -132,295,309,973 -565,323,822,004 -1,480,348,037,311 -1,425,641,901,416

Monetary values in USD

amounts except #

Average LTM
Jan 28
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
Revenue 76.13 209.2 434.4 60 26.58 27.36 28.63 0.231 30.93 20.06 0 0
Revenue Growth Rate 1,666% -51.84% 624.1% 125.7% -2.84% -4.44% 12,290% -99.25% 54.14% 1,796% 1,796% 1,796%
Cost of Revenue 0.051 0 0 0 0 0 0 0 0 0 0.317 0.247
Gross Profit 76.08 209.2 434.4 60 26.58 27.36 28.63 0.231 30.93 20.06 -0.317 -0.247
Gross Margin 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%
Operating Income -31.97 19.01 252.8 -93.65 -131.4 -125.8 -64.52 -80.52 -42.27 -37.9 -32.67 -14.79
Operating Margin -4,050% 9.09% 58.2% -156.1% -494.2% -460% -225.4% -34,860% -136.7% -188.9%
Net Income -25.64 45.91 275.2 -78.95 -127.4 -125.6 -66.15 -77.19 -38.92 -36.96 -37.18 -14.86
Net Margin -3,882% 21.94% 63.34% -131.6% -479.3% -458.9% -231.1% -33,410% -125.9% -184.2%
Cash from Operating Activities -21.91 65.47 184.2 -70.24 -108.1 -107.9 -72.48 -41.53 -49.95 3.87 -29.97 -14.38
Cash from Operating Activities Margin -2,136% 31.29% 42.39% -117.1% -406.8% -394.3% -253.2% -17,980% -161.5% 19.3%
Capital Expenditure -0.817 -1.76 -1.35 -0.609 -0.795 -1.1 -0.471 -0.967 -0.486 -0.666 -0.379 -0.399
Free Cash Flow -22.73 63.71 182.8 -70.84 -108.9 -109 -72.95 -42.49 -50.43 3.21 -30.35 -14.78
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