Discounted Cash Flow
Amcor Plc.
—
—
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) |
|---|---|---|---|---|---|
| 2017 | $9.1b | $564.0m | $529.6m | 6.2% | $0.49 |
| 2018 | $9.3b (2.4%) | $575.2m (2.0%) | $506.4m (-4.4%) | 6.2% (-0.4%) | $0.50 (2.0%) |
| 2019 | $9.5b (1.5%) | $430.2m (-25.2%) | $443.9m (-12.3%) | 4.5% (-26.3%) | $0.36 (-28.0%) |
| 2020 | $12.5b (31.8%) | $612.2m (42.3%) | $984.7m (121.8%) | 4.9% (8.0%) | $0.39 (7.5%) |
| 2021 | $12.9b (3.2%) | $939.0m (53.4%) | $993.0m (0.8%) | 7.3% (48.7%) | $0.60 (56.1%) |
| 2022 | $14.5b (13.1%) | $805.0m (-14.3%) | $999.0m (0.6%) | 5.5% (-24.2%) | $0.53 (-11.9%) |
| 2023 | $14.7b (1.0%) | $1.0b (30.2%) | $735.0m (-26.4%) | 7.1% (28.9%) | $0.71 (33.3%) |
| 2024 | $13.6b (-7.2%) | $730.0m (-30.3%) | $829.0m (12.8%) | 5.4% (-25.0%) | $0.51 (-28.8%) |
| 2025 | $15.0b (10.0%) | $511.0m (-30.0%) | $810.0m (-2.3%) | 3.4% (-36.4%) | $0.32 (-36.4%) |
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.