Discounted Cash Flow
Abercrombie & Fitch Co. /De/
—
—
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 | $3.5b | $35.6m | $166.7m | 1.0% | $0.52 |
| 2017 | $3.3b (-5.5%) | $4.0m (-88.9%) | $44.5m (-73.3%) | 0.1% (-88.2%) | $0.06 (-88.5%) |
| 2018 | $3.5b (5.0%) | $7.1m (79.3%) | $180.7m (306.3%) | 0.2% (70.8%) | $0.10 (66.7%) |
| 2019 | $3.6b (2.8%) | $74.5m (950.8%) | $200.5m (11.0%) | 2.1% (922.2%) | $1.11 (1010.0%) |
| 2020 | $3.6b (0.9%) | $39.4m (-47.2%) | $97.9m (-51.2%) | 1.1% (-47.7%) | $0.61 (-45.0%) |
| 2021 | $3.1b (-13.7%) | $-114.0m (-389.7%) | $303.0m (209.5%) | -3.6% (-435.8%) | $-1.82 (-398.4%) |
| 2022 | $3.7b (18.8%) | $263.0m (330.7%) | $180.8m (-40.3%) | 7.1% (294.2%) | $4.41 (342.3%) |
| 2023 | $3.7b (-0.4%) | $2.8m (-98.9%) | $-166.9m (-192.3%) | 0.1% (-98.9%) | $0.06 (-98.6%) |
| 2024 | $4.3b (15.8%) | $328.1m (11552.1%) | $495.6m (396.9%) | 7.7% (9965.4%) | $6.53 (10783.3%) |
| 2025 | $4.9b (15.6%) | $566.2m (72.6%) | $527.5m (6.4%) | 11.4% (49.3%) | $11.14 (70.6%) |
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.