Discounted Cash Flow
AMETEK 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 | $3.8b | $512.2m | $693.6m | 13.3% | $2.20 |
| 2017 | $4.3b (12.0%) | $681.5m (33.1%) | $758.2m (9.3%) | 15.8% (18.8%) | $2.96 (34.5%) |
| 2018 | $4.8b (12.7%) | $777.9m (14.2%) | $843.4m (11.2%) | 16.1% (1.3%) | $3.37 (13.9%) |
| 2019 | $5.2b (6.5%) | $861.3m (10.7%) | $1.0b (20.0%) | 16.7% (4.0%) | $3.78 (12.2%) |
| 2020 | $4.5b (-12.0%) | $872.4m (1.3%) | $1.2b (19.2%) | 19.2% (15.1%) | $3.80 (0.5%) |
| 2021 | $5.5b (22.2%) | $990.1m (13.5%) | $1.0b (-13.0%) | 17.9% (-7.1%) | $4.29 (12.9%) |
| 2022 | $6.2b (10.9%) | $1.2b (17.1%) | $1.0b (-3.8%) | 18.9% (5.6%) | $5.04 (17.5%) |
| 2023 | $6.6b (7.3%) | $1.3b (13.3%) | $1.6b (58.3%) | 19.9% (5.6%) | $5.70 (13.1%) |
| 2024 | $6.9b (5.2%) | $1.4b (4.8%) | $1.7b (6.4%) | 19.8% (-0.4%) | $5.95 (4.4%) |
| 2025 | $7.4b (6.6%) | $1.5b (7.6%) | $1.7b (-1.8%) | 20.0% (0.9%) | $6.42 (7.9%) |
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.