Discounted Cash Flow
Ameriprise Financial 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 | $11.7b | $1.3b | $2.0b | 11.2% | $7.90 |
| 2017 | $12.1b (2.9%) | $1.5b (12.6%) | $1.7b (-13.7%) | 12.3% (9.5%) | $9.60 (21.5%) |
| 2018 | $12.9b (7.0%) | $2.1b (41.8%) | $2.6b (52.7%) | 16.2% (32.4%) | $14.41 (50.1%) |
| 2019 | $13.1b (1.4%) | $1.9b (-9.8%) | $2.3b (-9.9%) | 14.4% (-11.0%) | $14.12 (-2.0%) |
| 2020 | $12.0b (-8.7%) | $1.5b (-19.0%) | $4.6b (97.5%) | 12.8% (-11.2%) | $12.39 (-12.3%) |
| 2021 | $13.4b (12.4%) | $2.8b (79.9%) | $3.3b (-28.1%) | 20.5% (60.0%) | $23.53 (89.9%) |
| 2022 | $14.3b (6.7%) | $2.6b (-7.3%) | $4.2b (27.1%) | 17.8% (-13.1%) | $22.99 (-2.3%) |
| 2023 | $16.1b (12.2%) | $2.6b (-0.1%) | $4.5b (6.5%) | 15.9% (-11.0%) | $24.18 (5.2%) |
| 2024 | $17.9b (11.4%) | $3.4b (33.1%) | $6.4b (42.6%) | 19.0% (19.5%) | $33.67 (39.2%) |
| 2025 | $18.9b (5.5%) | $3.6b (4.8%) | $8.2b (27.1%) | 18.8% (-0.7%) | $36.85 (9.4%) |
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.