Discounted Cash Flow
Abbvie 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) |
|---|---|---|---|---|---|
| 2016 | $25.6b | $6.0b | $6.6b | 23.2% | $3.65 |
| 2017 | $28.2b (10.1%) | $5.3b (-10.8%) | $9.4b (43.7%) | 18.8% (-19.0%) | $3.31 (-9.3%) |
| 2018 | $32.8b (16.1%) | $5.7b (7.1%) | $12.8b (35.6%) | 17.4% (-7.7%) | $3.67 (10.9%) |
| 2019 | $33.3b (1.6%) | $7.9b (38.6%) | $12.8b (-0.1%) | 23.7% (36.5%) | $5.30 (44.4%) |
| 2020 | $45.8b (37.7%) | $4.6b (-41.4%) | $16.8b (31.5%) | 10.1% (-57.5%) | $2.73 (-48.5%) |
| 2021 | $56.2b (22.7%) | $11.5b (150.0%) | $22.0b (31.0%) | 20.5% (103.8%) | $6.48 (137.4%) |
| 2022 | $58.1b (3.3%) | $11.8b (2.5%) | $24.2b (10.3%) | 20.4% (-0.7%) | $6.65 (2.6%) |
| 2023 | $54.3b (-6.4%) | $4.9b (-58.9%) | $22.1b (-9.0%) | 9.0% (-56.1%) | $2.73 (-58.9%) |
| 2024 | $56.3b (3.7%) | $4.3b (-12.0%) | $17.8b (-19.2%) | 7.6% (-15.2%) | $2.40 (-12.1%) |
| 2025 | $61.2b (8.6%) | $4.2b (-1.2%) | $17.8b (-0.1%) | 6.9% (-9.0%) | $2.37 (-1.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.