Discounted Cash Flow
American International Group, 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 | $52.4b | $-849.0m | $-849.0m | -1.6% | $1.76 |
| 2017 | $49.5b (-5.4%) | $-6.1b (-616.6%) | $-6.1b (-616.6%) | -12.3% (-657.8%) | $1.27 (-27.8%) |
| 2018 | $47.4b (-4.3%) | $-6.0m (99.9%) | $-58.5b (-861.4%) | -0.0% (99.9%) | $-0.01 (-100.8%) |
| 2019 | $49.7b (5.0%) | $3.3b (55900.0%) | $3.3b (105.7%) | 6.7% (53256.2%) | $3.79 (38000.0%) |
| 2020 | $43.7b (-12.1%) | $-5.9b (-277.5%) | $997.6m (-70.2%) | -13.6% (-301.9%) | $-6.88 (-281.5%) |
| 2021 | $52.1b (19.0%) | $9.4b (257.9%) | $6.2b (523.6%) | 18.0% (232.7%) | $10.95 (259.2%) |
| 2022 | $56.4b (8.4%) | $10.3b (9.5%) | $4.6b (-26.8%) | 18.2% (1.0%) | $13.16 (20.2%) |
| 2023 | $46.8b (-17.1%) | $3.6b (-64.5%) | $6.9b (50.8%) | 7.8% (-57.3%) | $5.02 (-61.9%) |
| 2024 | $27.3b (-41.8%) | $-1.4b (-138.5%) | $3.3b (-51.8%) | -5.2% (-166.2%) | $-2.19 (-143.6%) |
| 2025 | $26.8b (-1.7%) | $3.1b (320.5%) | $3.2b (-2.3%) | 11.6% (324.4%) | $5.48 (350.2%) |
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.