Discounted Cash Flow
Autoliv 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 | $10.1b | $567.1m | $361.6m | 5.6% | $6.43 |
| 2017 | $10.4b (3.1%) | $427.1m (-24.7%) | $355.8m (-1.6%) | 4.1% (-26.9%) | $4.88 (-24.1%) |
| 2018 | $8.7b (-16.4%) | $190.4m (-55.4%) | $30.6m (-91.4%) | 2.2% (-46.7%) | $2.19 (-55.1%) |
| 2019 | $8.5b (-1.5%) | $461.5m (142.4%) | $157.3m (414.1%) | 5.4% (146.1%) | $5.29 (141.6%) |
| 2020 | $7.4b (-12.9%) | $186.9m (-59.5%) | $505.4m (221.3%) | 2.5% (-53.5%) | $2.14 (-59.5%) |
| 2021 | $8.2b (10.5%) | $435.0m (132.7%) | $296.0m (-41.4%) | 5.3% (110.6%) | $4.97 (132.2%) |
| 2022 | $8.8b (7.4%) | $423.0m (-2.8%) | $128.0m (-56.8%) | 4.8% (-9.5%) | $4.86 (-2.2%) |
| 2023 | $10.5b (18.5%) | $488.0m (15.4%) | $409.0m (219.5%) | 4.7% (-2.6%) | $5.74 (18.1%) |
| 2024 | $10.4b (-0.8%) | $646.0m (32.4%) | $480.0m (17.4%) | 6.2% (33.5%) | $8.06 (40.4%) |
| 2025 | $10.8b (4.1%) | $735.0m (13.8%) | $716.0m (49.2%) | 6.8% (9.3%) | $9.59 (19.0%) |
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.