Discounted Cash Flow
Aecom
—
—
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 | $17.4b | $96.1m | $622.8m | 0.6% | $0.62 |
| 2017 | $18.2b (4.6%) | $339.4m (253.1%) | $610.3m (-2.0%) | 1.9% (237.8%) | $2.18 (251.6%) |
| 2018 | $20.2b (10.7%) | $195.5m (-42.4%) | $661.3m (8.4%) | 1.0% (-48.0%) | $0.86 (-60.6%) |
| 2019 | $20.2b (0.1%) | $211.0m (7.9%) | $677.0m (2.4%) | 1.0% (7.8%) | $-1.66 (-293.0%) |
| 2020 | $13.2b (-34.4%) | $170.5m (-19.2%) | $215.0m (-68.2%) | 1.3% (23.1%) | $-1.17 (29.5%) |
| 2021 | $13.3b (0.8%) | $294.7m (72.9%) | $568.4m (164.3%) | 2.2% (71.6%) | $1.18 (200.9%) |
| 2022 | $13.1b (-1.4%) | $389.1m (32.0%) | $576.6m (1.4%) | 3.0% (34.0%) | $2.21 (87.3%) |
| 2023 | $14.4b (9.4%) | $114.1m (-70.7%) | $590.4m (2.4%) | 0.8% (-73.2%) | $0.40 (-81.9%) |
| 2024 | $16.1b (12.0%) | $505.9m (343.5%) | $707.9m (19.9%) | 3.1% (295.9%) | $2.97 (642.5%) |
| 2025 | $16.1b (0.2%) | $638.3m (26.2%) | $684.9m (-3.2%) | 4.0% (25.9%) | $4.24 (42.8%) |
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.