Discounted Cash Flow
Acco Brands Corp.
—
—
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 | $1.6b | $95.5m | $147.4m | 6.1% | $0.89 |
| 2017 | $1.9b (25.2%) | $131.7m (37.9%) | $173.9m (18.0%) | 6.8% (10.2%) | $1.22 (37.1%) |
| 2018 | $1.9b (-0.4%) | $106.7m (-19.0%) | $160.7m (-7.6%) | 5.5% (-18.7%) | $1.02 (-16.4%) |
| 2019 | $2.0b (0.7%) | $106.8m (0.1%) | $171.1m (6.5%) | 5.5% (-0.6%) | $1.07 (4.9%) |
| 2020 | $1.7b (-15.4%) | $62.0m (-41.9%) | $103.9m (-39.3%) | 3.7% (-31.4%) | $0.65 (-39.3%) |
| 2021 | $2.0b (22.4%) | $101.9m (64.4%) | $138.4m (33.2%) | 5.0% (34.3%) | $1.07 (64.6%) |
| 2022 | $1.9b (-3.8%) | $-13.2m (-113.0%) | $59.9m (-56.7%) | -0.7% (-113.5%) | $-0.14 (-113.1%) |
| 2023 | $1.8b (-5.9%) | $-21.8m (-65.2%) | $114.9m (91.8%) | -1.2% (-75.5%) | $-0.23 (-64.3%) |
| 2024 | $1.7b (-9.1%) | $-101.6m (-366.1%) | $132.3m (15.1%) | -6.1% (-412.7%) | $-1.06 (-360.9%) |
| 2025 | $1.5b (-8.5%) | $41.3m (140.6%) | $50.8m (-61.6%) | 2.7% (144.4%) | $0.45 (142.5%) |
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.