Discounted Cash Flow
Argenx SE 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 | $14.7m | $-24.6m | $11.9m | -167.5% | $-1.14 |
| 2017 | $36.4m (147.5%) | $-31.7m (-28.6%) | $-42.6m (-459.8%) | -87.0% (48.1%) | $-1.14 (0.0%) |
| 2018 | $21.5m (-41.0%) | $-75.9m (-139.6%) | $-62.6m (-46.9%) | -353.5% (-306.2%) | $-1.99 (-74.6%) |
| 2019 | $69.8m (224.8%) | $-187.9m (-147.5%) | $152.7m (343.9%) | -269.3% (23.8%) | $-4.22 (-112.1%) |
| 2020 | $36.4m (-47.8%) | $-606.7m (-222.9%) | $-403.1m (-363.9%) | -1665.7% (-518.5%) | $-11.65 (-176.1%) |
| 2021 | $497.3m (1265.2%) | $-461.0m (24.0%) | $-705.7m (-75.0%) | -92.7% (94.4%) | $-7.99 (31.4%) |
| 2022 | $10.0m (-98.0%) | $-818.3m (-77.5%) | $-1.0b (-41.8%) | -8161.9% (-8704.4%) | $-13.05 (-63.3%) |
| 2023 | $35.5m (254.4%) | $-340.3m (58.4%) | $-491.2m (50.9%) | -957.6% (88.3%) | $-5.16 (60.5%) |
| 2024 | $2.2b (6051.7%) | $960.7m (382.3%) | $-103.8m (78.9%) | 43.9% (104.6%) | $13.92 (369.8%) |
| 2025 | $2.9b (31.4%) | $1.5b (55.1%) | $774.9m (846.7%) | 51.9% (18.1%) | $21.08 (51.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in EUR. Values above are converted to USD for comparison with the US-listed share price.
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.