Zedge, Inc. (ZDGE) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
ZDGE
Zedge, Inc.
ZDGE (AMEX)

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 190.2 Mil. USD
Discounted Terminal Value 87.46 Mil. USD
Sum of Discounted Free Cash Flow 36.35 Mil. USD
Enterprise Value 123.8 Mil. USD
Cash and Equivalents 18.5 Mil. USD
Total Debt 231 Thou. USD
Equity Value 142.1 Mil. USD
Shares Outstanding 13.03 Mil. USD
Estimated Value per Share 10.91 USD
Yield of the U.S. 10 Year Treasury Note 4.08%
Average Cash from Operating Activities Margin 17.27%
Average Capital Expenditure Margin -7.19%

Monetary values in USD

Edit Chart Values 2026-07-31 2027-07-31 2028-07-31 2029-07-31 2030-07-31 2031-07-31 2032-07-31 2033-07-31 2034-07-31 2035-07-31

Monetary values in USD

amounts except #

2026
Jul 31
2027
Jul 31
2028
Jul 31
2029
Jul 31
2030
Jul 31
2031
Jul 31
2032
Jul 31
2033
Jul 31
2034
Jul 31
2035
Jul 31
Revenue 33.79 38.43 43.24 48.14 53.01 57.73 62.17 66.21 69.71 72.56
Revenue Growth Rate 14.94% 13.73% 12.53% 11.32% 10.11% 8.91% 7.7% 6.49% 5.29% 4.08%
Operating Cash Flow 5.84 6.64 7.47 8.31 9.15 9.97 10.74 11.43 12.04 12.53
Operating Cash Flow Margin 17.27% 17.27% 17.27% 17.27% 17.27% 17.27% 17.27% 17.27% 17.27% 17.27%
Capital Expenditure -2.43 -2.76 -3.11 -3.46 -3.81 -4.15 -4.47 -4.76 -5.02 -5.22
Capital Expenditure Margin -7.19% -7.19% -7.19% -7.19% -7.19% -7.19% -7.19% -7.19% -7.19% -7.19%
Free Cash Flow 3.4 3.87 4.36 4.85 5.34 5.82 6.26 6.67 7.02 7.31
Free Cash Flow Margin 10.08% 10.08% 10.08% 10.08% 10.08% 10.08% 10.08% 10.08% 10.08% 10.08%
Compounded Discount Rate 3.49% 11.85% 20.91% 30.68% 41.24% 52.65% 65.02% 78.36% 92.77% 108.3%
Discounted Free Cash Flow 3.29 3.46 3.6 3.71 3.78 3.81 3.8 3.74 3.64 3.51

Monetary values in USD

amounts except #

Average LTM
Feb 20
2025
Jul 31
2024
Jul 31
2023
Jul 31
2022
Jul 31
2021
Jul 31
2020
Jul 31
2019
Jul 31
2018
Jul 31
2017
Jul 31
2016
Jul 31
Revenue 19.36 29.81 29.4 30.09 27.24 26.55 19.57 9.47 8.82 10.83 10.03 11.11
Revenue Growth Rate 14.93% 1.42% -2.3% 10.46% 2.62% 35.65% 106.6% 7.42% -18.62% 7.99% -9.74% 22.77%
Cost of Revenue 3.09 2.92 2.99 4.31 5.51 3.61 2.46 2.76 2.81 2.55 2.21 1.9
Gross Profit 16.26 26.9 26.41 25.78 21.73 22.94 17.11 6.71 6.01 8.28 7.82 9.21
Gross Margin 81.42% 90.21% 89.83% 85.67% 79.77% 86.41% 87.45% 70.82% 68.17% 76.45% 77.97% 82.87%
Operating Income 1.14 0.593 -0.779 0.153 -0.127 8.74 7.8 -0.403 -2.89 -1.38 -0.647 1.45
Operating Margin 2.64% 1.99% -2.65% 0.508% -0.466% 32.91% 39.87% -4.26% -32.75% -12.71% -6.45% 13.08%
Net Income -0.551 -1.26 -2.39 -9.17 -6.1 9.71 8.25 -0.559 -3.34 -1.56 -0.611 0.983
Net Margin -3.82% -4.24% -8.14% -30.48% -22.4% 36.59% 42.15% -5.9% -37.93% -14.43% -6.09% 8.85%
Cash from Operating Activities 3.76 3.08 3.42 5.85 3.16 11.49 10.13 2.12 0.076 0.332 -0.097 1.84
Cash from Operating Activities Margin 17.27% 10.32% 11.64% 19.44% 11.61% 43.29% 51.77% 22.41% 0.862% 3.06% -0.967% 16.58%
Capital Expenditure -0.929 0.24 -0.083 -1.19 -1.46 -0.611 -0.653 -0.759 -1.49 -1.7 -1.51 -1.01
Free Cash Flow 2.83 3.32 3.34 4.66 1.7 10.88 9.48 1.36 -1.41 -1.37 -1.6 0.836
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