Discounted Cash Flow
AMC Global Media 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 | $2.8b | $270.5m | $435.1m | 9.8% | $3.77 |
| 2017 | $2.8b (1.8%) | $471.3m (74.2%) | $305.7m (-29.7%) | 16.8% (71.1%) | $7.26 (92.6%) |
| 2018 | $3.0b (5.9%) | $446.2m (-5.3%) | $516.7m (69.0%) | 15.0% (-10.6%) | $7.68 (5.8%) |
| 2019 | $3.1b (3.0%) | $380.5m (-14.7%) | $392.1m (-24.1%) | 12.4% (-17.2%) | $6.77 (-11.8%) |
| 2020 | $2.8b (-8.0%) | $240.0m (-36.9%) | $702.1m (79.1%) | 8.5% (-31.4%) | $4.70 (-30.6%) |
| 2021 | $3.1b (9.3%) | $250.6m (4.4%) | $100.9m (-85.6%) | 8.1% (-4.5%) | $5.92 (26.0%) |
| 2022 | $3.1b (0.6%) | $7.6m (-97.0%) | $137.6m (36.3%) | 0.2% (-97.0%) | $0.18 (-97.0%) |
| 2023 | $2.7b (-12.4%) | $215.5m (2737.3%) | $168.7m (22.6%) | 7.9% (3139.8%) | $4.92 (2633.3%) |
| 2024 | $2.4b (-10.7%) | $-226.5m (-205.1%) | $330.8m (96.1%) | -9.4% (-217.8%) | $-5.10 (-203.7%) |
| 2025 | $2.3b (-4.5%) | $89.4m (139.5%) | $272.4m (-17.7%) | 3.9% (141.3%) | $2.01 (139.4%) |
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.