Discounted Cash Flow
Acadian Asset Management Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $887.4m | $4.2m | $139.7m | 0.5% | $0.04 |
| 2018 | $928.2m (4.6%) | $136.4m (3147.6%) | $195.1m (39.7%) | 14.7% (3004.9%) | $1.26 (3050.0%) |
| 2019 | $819.5m (-11.7%) | $223.9m (64.1%) | $-138.5m (-171.0%) | 27.3% (85.9%) | $2.45 (94.4%) |
| 2020 | $718.5m (-12.3%) | $286.7m (28.0%) | $90.5m (165.3%) | 39.9% (46.0%) | $3.49 (42.4%) |
| 2021 | $523.8m (-27.1%) | $828.4m (188.9%) | $-11.5m (-112.7%) | 158.2% (296.3%) | $10.29 (194.8%) |
| 2022 | $417.2m (-20.4%) | $100.6m (-87.9%) | $100.7m (975.7%) | 24.1% (-84.8%) | $2.33 (-77.4%) |
| 2023 | $426.6m (2.3%) | $1.3m (-98.7%) | $54.5m (-45.9%) | 0.3% (-98.7%) | $1.55 (-33.5%) |
| 2024 | $505.6m (18.5%) | $1.8m (38.5%) | $45.9m (-15.8%) | 0.4% (16.8%) | $2.22 (43.2%) |
| 2025 | $563.7m (11.5%) | $26.6m (1377.8%) | $-14.3m (-131.2%) | 4.7% (1225.5%) | $2.21 (-0.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.