Discounted Cash Flow
Alight, Inc. / Delaware
—
—
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) |
|---|---|---|---|---|---|
| 2019 | $2.6b | $22.0m | $191.0m | 0.9% | — |
| 2020 | $2.7b (6.9%) | $-103.0m (-568.2%) | $143.0m (-25.1%) | -3.8% (-538.0%) | — |
| 2022 | $3.1b (14.8%) | $-62.0m (39.8%) | $90.0m (-37.1%) | -2.0% (47.6%) | $-0.14 |
| 2023 | $3.4b (8.9%) | $-345.0m (-456.5%) | $87.0m (-3.3%) | -10.1% (-411.1%) | $-0.70 (-400.0%) |
| 2024 | $2.3b (-31.6%) | $-157.0m (54.5%) | $72.0m (-17.2%) | -6.7% (33.5%) | $-0.29 (58.6%) |
| 2025 | $2.3b (-3.0%) | $-3.1b (-1872.6%) | $250.0m (247.2%) | -136.9% (-1933.7%) | $-5.87 (-1924.1%) |
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.