Discounted Cash Flow
Amarin Corp. Plc.\uk ADR
—
—
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 | $130.1m | $-86.3m | $-71.8m | -66.4% | $-0.41 |
| 2017 | $181.1m (39.2%) | $-67.9m (21.4%) | $-32.8m (54.3%) | -37.5% (43.5%) | $-0.25 (39.0%) |
| 2018 | $229.2m (26.6%) | $-116.4m (-71.6%) | $-94.8m (-188.5%) | -50.8% (-35.6%) | $-0.39 (-56.0%) |
| 2019 | $429.8m (87.5%) | $-22.6m (80.6%) | $-11.8m (87.5%) | -5.3% (89.6%) | $-0.07 (82.1%) |
| 2020 | $614.1m (42.9%) | $-18.0m (20.5%) | $-22.0m (-85.7%) | -2.9% (44.4%) | $-0.05 (28.6%) |
| 2021 | $583.2m (-5.0%) | $7.7m (142.9%) | $-66.5m (-202.5%) | 1.3% (145.2%) | $0.02 (140.0%) |
| 2022 | $369.2m (-36.7%) | $-105.8m (-1468.9%) | $-180.7m (-171.5%) | -28.7% (-2262.4%) | $-0.26 (-1400.0%) |
| 2023 | $306.9m (-16.9%) | $-59.1m (44.1%) | $6.9m (103.8%) | -19.3% (32.8%) | $-0.15 (42.3%) |
| 2024 | $228.6m (-25.5%) | $-82.2m (-39.0%) | $-31.0m (-552.5%) | -35.9% (-86.6%) | $-0.20 (-33.3%) |
| 2025 | $213.6m (-6.5%) | $-38.8m (52.8%) | $6.7m (121.7%) | -18.2% (49.5%) | $-0.09 (55.0%) |
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.